These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
(State or other jurisdiction of incorporation or organization)
|
|
46-2078182
(I.R.S. Employer Identification No.)
|
|
One PPG Place, Pittsburgh, Pennsylvania
(Address of Principal Executive Offices)
|
|
15222
(Zip Code)
|
|
Large accelerated filer
x
|
Accelerated filer
o
|
|
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
Emerging growth company
o
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||
|
Net sales
|
$
|
6,378
|
|
|
$
|
6,280
|
|
|
$
|
19,368
|
|
|
$
|
19,241
|
|
|
Cost of products sold
|
4,271
|
|
|
4,077
|
|
|
12,651
|
|
|
12,406
|
|
||||
|
Gross profit
|
2,107
|
|
|
2,203
|
|
|
6,717
|
|
|
6,835
|
|
||||
|
Selling, general and administrative expenses
|
1,037
|
|
|
665
|
|
|
2,837
|
|
|
2,220
|
|
||||
|
Operating income
|
1,070
|
|
|
1,538
|
|
|
3,880
|
|
|
4,615
|
|
||||
|
Interest expense
|
327
|
|
|
306
|
|
|
962
|
|
|
926
|
|
||||
|
Other expense/(income), net
|
(71
|
)
|
|
(127
|
)
|
|
(196
|
)
|
|
(510
|
)
|
||||
|
Income/(loss) before income taxes
|
814
|
|
|
1,359
|
|
|
3,114
|
|
|
4,199
|
|
||||
|
Provision for/(benefit from) income taxes
|
186
|
|
|
416
|
|
|
738
|
|
|
1,205
|
|
||||
|
Net income/(loss)
|
628
|
|
|
943
|
|
|
2,376
|
|
|
2,994
|
|
||||
|
Net income/(loss) attributable to noncontrolling interest
|
(2
|
)
|
|
(1
|
)
|
|
(3
|
)
|
|
(2
|
)
|
||||
|
Net income/(loss) attributable to common shareholders
|
$
|
630
|
|
|
$
|
944
|
|
|
$
|
2,379
|
|
|
$
|
2,996
|
|
|
Per share data applicable to common shareholders:
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings/(loss)
|
$
|
0.52
|
|
|
$
|
0.78
|
|
|
$
|
1.95
|
|
|
$
|
2.46
|
|
|
Diluted earnings/(loss)
|
0.51
|
|
|
0.77
|
|
|
1.94
|
|
|
2.44
|
|
||||
|
Dividends declared
|
0.625
|
|
|
0.625
|
|
|
1.875
|
|
|
1.825
|
|
||||
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||
|
Net income/(loss)
|
$
|
628
|
|
|
$
|
943
|
|
|
$
|
2,376
|
|
|
$
|
2,994
|
|
|
Other comprehensive income/(loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustments
|
(146
|
)
|
|
421
|
|
|
(817
|
)
|
|
1,179
|
|
||||
|
Net deferred gains/(losses) on net investment hedges
|
13
|
|
|
(124
|
)
|
|
158
|
|
|
(327
|
)
|
||||
|
Amounts excluded from the effectiveness assessment of net investment hedges
|
3
|
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
|
Net deferred losses/(gains) on net investment hedges reclassified to net income
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
||||
|
Net deferred gains/(losses) on cash flow hedges
|
(16
|
)
|
|
(70
|
)
|
|
40
|
|
|
(136
|
)
|
||||
|
Net deferred losses/(gains) on cash flow hedges reclassified to net income
|
12
|
|
|
51
|
|
|
(10
|
)
|
|
97
|
|
||||
|
Net actuarial gains/(losses) arising during the period
|
17
|
|
|
(4
|
)
|
|
70
|
|
|
(13
|
)
|
||||
|
Prior service credits/(costs) arising during the period
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
|
Net postemployment benefit losses/(gains) reclassified to net income
|
(58
|
)
|
|
(51
|
)
|
|
(133
|
)
|
|
(260
|
)
|
||||
|
Total other comprehensive income/(loss)
|
(177
|
)
|
|
223
|
|
|
(691
|
)
|
|
541
|
|
||||
|
Total comprehensive income/(loss)
|
451
|
|
|
1,166
|
|
|
1,685
|
|
|
3,535
|
|
||||
|
Comprehensive income/(loss) attributable to noncontrolling interest
|
(4
|
)
|
|
(1
|
)
|
|
(16
|
)
|
|
(4
|
)
|
||||
|
Comprehensive income/(loss) attributable to common shareholders
|
$
|
455
|
|
|
$
|
1,167
|
|
|
$
|
1,701
|
|
|
$
|
3,539
|
|
|
|
September 29, 2018
|
|
December 30, 2017
|
||||
|
ASSETS
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
1,366
|
|
|
$
|
1,629
|
|
|
Trade receivables (net of allowances of $24 at September 29, 2018 and $23 at December 30, 2017)
|
2,032
|
|
|
921
|
|
||
|
Sold receivables
|
—
|
|
|
353
|
|
||
|
Income taxes receivable
|
195
|
|
|
582
|
|
||
|
Inventories
|
3,287
|
|
|
2,815
|
|
||
|
Other current assets
|
710
|
|
|
966
|
|
||
|
Total current assets
|
7,590
|
|
|
7,266
|
|
||
|
Property, plant and equipment, net
|
7,216
|
|
|
7,120
|
|
||
|
Goodwill
|
44,308
|
|
|
44,824
|
|
||
|
Intangible assets, net
|
58,727
|
|
|
59,449
|
|
||
|
Other assets
|
1,889
|
|
|
1,573
|
|
||
|
TOTAL ASSETS
|
$
|
119,730
|
|
|
$
|
120,232
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
Commercial paper and other short-term debt
|
$
|
973
|
|
|
$
|
460
|
|
|
Current portion of long-term debt
|
405
|
|
|
2,743
|
|
||
|
Trade payables
|
4,312
|
|
|
4,449
|
|
||
|
Accrued marketing
|
494
|
|
|
680
|
|
||
|
Income taxes payable
|
104
|
|
|
152
|
|
||
|
Interest payable
|
315
|
|
|
419
|
|
||
|
Other current liabilities
|
978
|
|
|
1,229
|
|
||
|
Total current liabilities
|
7,581
|
|
|
10,132
|
|
||
|
Long-term debt
|
30,998
|
|
|
28,333
|
|
||
|
Deferred income taxes
|
14,215
|
|
|
14,076
|
|
||
|
Accrued postemployment costs
|
394
|
|
|
427
|
|
||
|
Other liabilities
|
964
|
|
|
1,017
|
|
||
|
TOTAL LIABILITIES
|
54,152
|
|
|
53,985
|
|
||
|
Commitments and Contingencies (Note 14)
|
|
|
|
||||
|
Redeemable noncontrolling interest
|
6
|
|
|
6
|
|
||
|
Equity:
|
|
|
|
||||
|
Common stock, $0.01 par value (5,000 shares authorized; 1,222 shares issued and 1,219
shares outstanding at September 29, 2018; 1,221 shares issued and 1,219 shares outstanding at December 30, 2017)
|
12
|
|
|
12
|
|
||
|
Additional paid-in capital
|
58,793
|
|
|
58,711
|
|
||
|
Retained earnings
|
8,576
|
|
|
8,589
|
|
||
|
Accumulated other comprehensive income/(losses)
|
(1,732
|
)
|
|
(1,054
|
)
|
||
|
Treasury stock, at cost (3 shares at September 29, 2018 and 2 shares at December 30, 2017)
|
(264
|
)
|
|
(224
|
)
|
||
|
Total shareholders' equity
|
65,385
|
|
|
66,034
|
|
||
|
Noncontrolling interest
|
187
|
|
|
207
|
|
||
|
TOTAL EQUITY
|
65,572
|
|
|
66,241
|
|
||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
119,730
|
|
|
$
|
120,232
|
|
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Retained Earnings
|
|
Accumulated Other Comprehensive Income/(Losses)
|
|
Treasury Stock
|
|
Noncontrolling Interest
|
|
Total Equity
|
||||||||||||||
|
Balance at December 30, 2017
|
12
|
|
|
58,711
|
|
|
8,589
|
|
|
(1,054
|
)
|
|
(224
|
)
|
|
207
|
|
|
66,241
|
|
|||||||
|
Net income/(loss) excluding redeemable noncontrolling interest
|
—
|
|
|
—
|
|
|
2,379
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
2,385
|
|
|||||||
|
Other comprehensive income/(loss) excluding redeemable noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
(678
|
)
|
|
—
|
|
|
(13
|
)
|
|
(691
|
)
|
|||||||
|
Dividends declared-common stock
|
—
|
|
|
—
|
|
|
(2,286
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,286
|
)
|
|||||||
|
Cumulative effect of accounting standards adopted in the period
|
—
|
|
|
—
|
|
|
(97
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97
|
)
|
|||||||
|
Exercise of stock options, issuance of other stock awards, and other
|
—
|
|
|
82
|
|
|
(9
|
)
|
|
—
|
|
|
(40
|
)
|
|
(13
|
)
|
|
20
|
|
|||||||
|
Balance at September 29, 2018
|
$
|
12
|
|
|
$
|
58,793
|
|
|
$
|
8,576
|
|
|
$
|
(1,732
|
)
|
|
$
|
(264
|
)
|
|
$
|
187
|
|
|
$
|
65,572
|
|
|
|
For the Nine Months Ended
|
||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income/(loss)
|
$
|
2,376
|
|
|
$
|
2,994
|
|
|
Adjustments to reconcile net income/(loss) to operating cash flows:
|
|
|
|
|
|||
|
Depreciation and amortization
|
736
|
|
|
790
|
|
||
|
Amortization of postretirement benefit plans prior service costs/(credits)
|
(261
|
)
|
|
(247
|
)
|
||
|
Equity award compensation expense
|
44
|
|
|
36
|
|
||
|
Deferred income tax provision/(benefit)
|
96
|
|
|
492
|
|
||
|
Pension contributions
|
(45
|
)
|
|
(174
|
)
|
||
|
Impairment losses
|
499
|
|
|
49
|
|
||
|
Nonmonetary currency devaluation
|
131
|
|
|
36
|
|
||
|
Other items, net
|
17
|
|
|
(161
|
)
|
||
|
Changes in current assets and liabilities:
|
|
|
|
||||
|
Trade receivables
|
(2,154
|
)
|
|
(2,061
|
)
|
||
|
Inventories
|
(663
|
)
|
|
(580
|
)
|
||
|
Accounts payable
|
145
|
|
|
123
|
|
||
|
Other current assets
|
(105
|
)
|
|
(137
|
)
|
||
|
Other current liabilities
|
83
|
|
|
(1,144
|
)
|
||
|
Net cash provided by/(used for) operating activities
|
899
|
|
|
16
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Cash receipts on sold receivables
|
1,296
|
|
|
1,633
|
|
||
|
Capital expenditures
|
(594
|
)
|
|
(956
|
)
|
||
|
Payments to acquire business, net of cash acquired
|
(248
|
)
|
|
—
|
|
||
|
Other investing activities, net
|
31
|
|
|
47
|
|
||
|
Net cash provided by/(used for) investing activities
|
485
|
|
|
724
|
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Repayments of long-term debt
|
(2,727
|
)
|
|
(2,636
|
)
|
||
|
Proceeds from issuance of long-term debt
|
2,990
|
|
|
1,496
|
|
||
|
Proceeds from issuance of commercial paper
|
2,485
|
|
|
5,495
|
|
||
|
Repayments of commercial paper
|
(1,950
|
)
|
|
(5,709
|
)
|
||
|
Dividends paid-common stock
|
(2,421
|
)
|
|
(2,161
|
)
|
||
|
Other financing activities, net
|
(35
|
)
|
|
26
|
|
||
|
Net cash provided by/(used for) financing activities
|
(1,658
|
)
|
|
(3,489
|
)
|
||
|
Effect of exchange rate changes on cash, cash equivalents, and restricted cash
|
(128
|
)
|
|
43
|
|
||
|
Cash, cash equivalents, and restricted cash
|
|
|
|
||||
|
Net increase/(decrease)
|
(402
|
)
|
|
(2,706
|
)
|
||
|
Balance at beginning of period
|
1,769
|
|
|
4,255
|
|
||
|
Balance at end of period
|
$
|
1,367
|
|
|
$
|
1,549
|
|
|
|
|
|
|
||||
|
NON-CASH INVESTING ACTIVITIES:
|
|
|
|
||||
|
Beneficial interest obtained in exchange for securitized trade receivables
|
$
|
938
|
|
|
$
|
1,936
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||||||||||
|
|
September 30, 2017
|
|
September 30, 2017
|
||||||||||||||||||||
|
|
As Reported
|
|
Adjustments
|
|
As Adjusted
|
|
As Reported
|
|
Adjustments
|
|
As Adjusted
|
||||||||||||
|
Net sales
|
$
|
6,314
|
|
|
$
|
(34
|
)
|
|
$
|
6,280
|
|
|
$
|
19,355
|
|
|
$
|
(114
|
)
|
|
$
|
19,241
|
|
|
Cost of products sold
|
4,000
|
|
|
77
|
|
|
4,077
|
|
|
12,059
|
|
|
347
|
|
|
12,406
|
|
||||||
|
Gross profit
|
2,314
|
|
|
(111
|
)
|
|
2,203
|
|
|
7,296
|
|
|
(461
|
)
|
|
6,835
|
|
||||||
|
Selling, general and administrative expenses
|
653
|
|
|
12
|
|
|
665
|
|
|
2,163
|
|
|
57
|
|
|
2,220
|
|
||||||
|
Operating income
|
1,661
|
|
|
(123
|
)
|
|
1,538
|
|
|
5,133
|
|
|
(518
|
)
|
|
4,615
|
|
||||||
|
Other expense/(income), net
|
(4
|
)
|
|
(123
|
)
|
|
(127
|
)
|
|
8
|
|
|
(518
|
)
|
|
(510
|
)
|
||||||
|
Income/(loss) before income taxes
|
1,359
|
|
|
—
|
|
|
1,359
|
|
|
4,199
|
|
|
—
|
|
|
4,199
|
|
||||||
|
•
|
Recognize changes in the fair value of excluded components in net income in the current period or in other comprehensive income (and then amortize into net income over the life of the hedging relationship);
|
|
•
|
Defer changes in the spot rate of the hedging instrument into other comprehensive income, while the excluded component (i.e., forward points or option premiums or discounts) is amortized into net income over the life of the hedging relationship. When the excluded component is released or the forecasted transaction occurs, it is recognized in the same income statement line item affected by the hedged item; and,
|
|
•
|
Present additional details in our tabular disclosures in the footnotes to the financial statements.
|
|
Cash
|
$
|
23
|
|
|
Other current assets
|
65
|
|
|
|
Property, plant and equipment, net
|
75
|
|
|
|
Identifiable intangible assets
|
100
|
|
|
|
Trade and other payables
|
(41
|
)
|
|
|
Other non-current liabilities
|
(3
|
)
|
|
|
Net assets acquired
|
219
|
|
|
|
Goodwill on acquisition
|
25
|
|
|
|
Total consideration
|
$
|
244
|
|
|
|
Fair Value
(in millions of dollars)
|
|
Weighted Average Life
(in years)
|
||
|
Definite-lived trademarks
|
$
|
87
|
|
|
22
|
|
Customer-related assets
|
13
|
|
|
12
|
|
|
Total
|
$
|
100
|
|
|
|
|
|
Severance and Employee Benefit Costs
|
|
Other Exit Costs
(a)
|
|
Total
|
||||||
|
Balance at December 30, 2017
|
$
|
24
|
|
|
$
|
22
|
|
|
$
|
46
|
|
|
Charges
|
3
|
|
|
1
|
|
|
4
|
|
|||
|
Cash payments
|
(8
|
)
|
|
(3
|
)
|
|
(11
|
)
|
|||
|
Non-cash utilization
|
(9
|
)
|
|
(5
|
)
|
|
(14
|
)
|
|||
|
Balance at September 29, 2018
|
$
|
10
|
|
|
$
|
15
|
|
|
$
|
25
|
|
|
|
Severance and Employee Benefit Costs
|
|
Other Exit Costs
(a)
|
|
Total
|
||||||
|
Balance at December 30, 2017
|
$
|
16
|
|
|
$
|
25
|
|
|
$
|
41
|
|
|
Charges
|
31
|
|
|
1
|
|
|
32
|
|
|||
|
Cash payments
|
(23
|
)
|
|
(5
|
)
|
|
(28
|
)
|
|||
|
Non-cash utilization
|
4
|
|
|
—
|
|
|
4
|
|
|||
|
Balance at September 29, 2018
|
$
|
28
|
|
|
$
|
21
|
|
|
$
|
49
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||
|
Severance and employee benefit costs - COGS
|
$
|
(8
|
)
|
|
$
|
(17
|
)
|
|
$
|
17
|
|
|
$
|
1
|
|
|
Severance and employee benefit costs - SG&A
|
2
|
|
|
(4
|
)
|
|
12
|
|
|
49
|
|
||||
|
Severance and employee benefit costs - Other expense/(income), net
|
(1
|
)
|
|
(4
|
)
|
|
5
|
|
|
(151
|
)
|
||||
|
Asset-related costs - COGS
|
8
|
|
|
34
|
|
|
33
|
|
|
134
|
|
||||
|
Asset-related costs - SG&A
|
6
|
|
|
8
|
|
|
7
|
|
|
21
|
|
||||
|
Other costs - COGS
|
18
|
|
|
68
|
|
|
125
|
|
|
129
|
|
||||
|
Other costs - SG&A
|
6
|
|
|
10
|
|
|
21
|
|
|
54
|
|
||||
|
Other costs - Other expense/(income), net
|
—
|
|
|
—
|
|
|
58
|
|
|
—
|
|
||||
|
|
$
|
31
|
|
|
$
|
95
|
|
|
$
|
278
|
|
|
$
|
237
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||
|
United States
|
$
|
23
|
|
|
$
|
75
|
|
|
$
|
144
|
|
|
$
|
118
|
|
|
Canada
|
4
|
|
|
(3
|
)
|
|
70
|
|
|
21
|
|
||||
|
EMEA
|
(11
|
)
|
|
6
|
|
|
17
|
|
|
46
|
|
||||
|
Rest of World
|
5
|
|
|
—
|
|
|
14
|
|
|
10
|
|
||||
|
General corporate expenses
|
10
|
|
|
17
|
|
|
33
|
|
|
42
|
|
||||
|
|
$
|
31
|
|
|
$
|
95
|
|
|
$
|
278
|
|
|
$
|
237
|
|
|
|
September 29,
2018 |
|
December 30, 2017
|
||||
|
Cash and cash equivalents
|
$
|
1,366
|
|
|
$
|
1,629
|
|
|
Restricted cash included in other assets (current)
|
1
|
|
|
140
|
|
||
|
Cash, cash equivalents, and restricted cash
|
$
|
1,367
|
|
|
$
|
1,769
|
|
|
|
September 29, 2018
|
|
December 30, 2017
|
||||
|
Packaging and ingredients
|
$
|
635
|
|
|
$
|
560
|
|
|
Work in process
|
502
|
|
|
439
|
|
||
|
Finished product
|
2,150
|
|
|
1,816
|
|
||
|
Inventories
|
$
|
3,287
|
|
|
$
|
2,815
|
|
|
|
United States
|
|
Canada
|
|
EMEA
|
|
Rest of World
|
|
Total
|
||||||||||
|
Balance at December 30, 2017
|
$
|
33,700
|
|
|
$
|
5,246
|
|
|
$
|
3,238
|
|
|
$
|
2,640
|
|
|
$
|
44,824
|
|
|
Impairment losses
|
—
|
|
|
—
|
|
|
—
|
|
|
(164
|
)
|
|
(164
|
)
|
|||||
|
Acquisitions
|
—
|
|
|
16
|
|
|
—
|
|
|
25
|
|
|
41
|
|
|||||
|
Translation adjustments and other
|
—
|
|
|
(132
|
)
|
|
(125
|
)
|
|
(136
|
)
|
|
(393
|
)
|
|||||
|
Balance at September 29, 2018
|
$
|
33,700
|
|
|
$
|
5,130
|
|
|
$
|
3,113
|
|
|
$
|
2,365
|
|
|
$
|
44,308
|
|
|
Balance at December 30, 2017
|
$
|
53,655
|
|
|
Impairment losses
|
(316
|
)
|
|
|
Transfers to definite-lived intangible assets
|
(72
|
)
|
|
|
Translation adjustments
|
(229
|
)
|
|
|
Balance at September 29, 2018
|
$
|
53,038
|
|
|
|
September 29, 2018
|
|
December 30, 2017
|
||||||||||||||||||||
|
|
Gross
|
|
Accumulated
Amortization
|
|
Net
|
|
Gross
|
|
Accumulated
Amortization
|
|
Net
|
||||||||||||
|
Trademarks
|
$
|
2,501
|
|
|
$
|
(372
|
)
|
|
$
|
2,129
|
|
|
$
|
2,386
|
|
|
$
|
(288
|
)
|
|
$
|
2,098
|
|
|
Customer-related assets
|
4,205
|
|
|
(660
|
)
|
|
3,545
|
|
|
4,231
|
|
|
(544
|
)
|
|
3,687
|
|
||||||
|
Other
|
19
|
|
|
(4
|
)
|
|
15
|
|
|
14
|
|
|
(5
|
)
|
|
9
|
|
||||||
|
|
$
|
6,725
|
|
|
$
|
(1,036
|
)
|
|
$
|
5,689
|
|
|
$
|
6,631
|
|
|
$
|
(837
|
)
|
|
$
|
5,794
|
|
|
|
Number of Stock Options
|
|
Weighted Average Exercise Price
(per share) |
|||
|
Outstanding at December 30, 2017
|
19,289,564
|
|
|
$
|
41.63
|
|
|
Granted
|
2,143,730
|
|
|
64.37
|
|
|
|
Forfeited
|
(906,412
|
)
|
|
60.27
|
|
|
|
Exercised
|
(1,287,760
|
)
|
|
29.80
|
|
|
|
Outstanding at September 29, 2018
|
19,239,122
|
|
|
44.08
|
|
|
|
|
Number of Units
|
|
Weighted Average Grant Date Fair Value
(per share)
|
|||
|
Outstanding at December 30, 2017
|
1,284,262
|
|
|
$
|
81.91
|
|
|
Granted
|
1,414,883
|
|
|
58.49
|
|
|
|
Forfeited
|
(184,210
|
)
|
|
78.36
|
|
|
|
Vested
|
(121,035
|
)
|
|
73.29
|
|
|
|
Outstanding at September 29, 2018
|
2,393,900
|
|
|
68.78
|
|
|
|
|
Number of Units
|
|
Weighted Average Grant Date Fair Value
(per share)
|
|||
|
Outstanding at December 30, 2017
|
815,383
|
|
|
$
|
70.16
|
|
|
Granted
|
2,697,450
|
|
|
56.47
|
|
|
|
Forfeited
|
(246,364
|
)
|
|
63.32
|
|
|
|
Outstanding at September 29, 2018
|
3,266,469
|
|
|
59.37
|
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||||||||||||||||||
|
|
U.S. Plans
|
|
Non-U.S. Plans
|
|
U.S. Plans
|
|
Non-U.S. Plans
|
||||||||||||||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||||||||||
|
Service cost
|
$
|
2
|
|
|
$
|
3
|
|
|
$
|
4
|
|
|
$
|
5
|
|
|
$
|
7
|
|
|
$
|
8
|
|
|
$
|
14
|
|
|
$
|
13
|
|
|
Interest cost
|
41
|
|
|
45
|
|
|
16
|
|
|
17
|
|
|
118
|
|
|
136
|
|
|
52
|
|
|
49
|
|
||||||||
|
Expected return on plan assets
|
(60
|
)
|
|
(66
|
)
|
|
(42
|
)
|
|
(47
|
)
|
|
(187
|
)
|
|
(197
|
)
|
|
(134
|
)
|
|
(133
|
)
|
||||||||
|
Amortization of unrecognized losses/(gains)
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
1
|
|
||||||||
|
Settlements
|
(1
|
)
|
|
3
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
3
|
|
|
58
|
|
|
—
|
|
||||||||
|
Curtailments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
||||||||
|
Special/contractual termination benefits
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
6
|
|
|
8
|
|
||||||||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
2
|
|
|
—
|
|
|
(15
|
)
|
||||||||
|
Net pension cost/(benefit)
|
$
|
(18
|
)
|
|
$
|
(10
|
)
|
|
$
|
(21
|
)
|
|
$
|
(31
|
)
|
|
$
|
(65
|
)
|
|
$
|
(30
|
)
|
|
$
|
(3
|
)
|
|
$
|
(77
|
)
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||
|
Service cost
|
$
|
2
|
|
|
$
|
2
|
|
|
$
|
6
|
|
|
$
|
7
|
|
|
Interest cost
|
11
|
|
|
12
|
|
|
33
|
|
|
37
|
|
||||
|
Expected return on plan assets
|
(12
|
)
|
|
—
|
|
|
(37
|
)
|
|
—
|
|
||||
|
Amortization of prior service costs/(credits)
|
(77
|
)
|
|
(77
|
)
|
|
(233
|
)
|
|
(250
|
)
|
||||
|
Curtailments
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
(177
|
)
|
||||
|
Net postretirement cost/(benefit)
|
$
|
(76
|
)
|
|
$
|
(72
|
)
|
|
$
|
(231
|
)
|
|
$
|
(383
|
)
|
|
|
September 29, 2018
|
|
December 30, 2017
|
||||
|
Commodity contracts
|
$
|
464
|
|
|
$
|
272
|
|
|
Foreign exchange contracts
|
3,367
|
|
|
2,876
|
|
||
|
Cross-currency contracts
|
9,061
|
|
|
3,161
|
|
||
|
|
September 29, 2018
|
||||||||||||||||||||||
|
|
Quoted Prices in Active Markets for Identical Assets and Liabilities
(Level 1) |
|
Significant Other Observable Inputs
(Level 2) |
|
Total Fair Value
|
||||||||||||||||||
|
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
||||||||||||
|
Derivatives designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign exchange contracts
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
23
|
|
|
$
|
5
|
|
|
$
|
23
|
|
|
$
|
5
|
|
|
Cross-currency contracts
(b)
|
—
|
|
|
—
|
|
|
32
|
|
|
32
|
|
|
32
|
|
|
32
|
|
||||||
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commodity contracts
(c)
|
10
|
|
|
24
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
24
|
|
||||||
|
Foreign exchange contracts
(c)
|
—
|
|
|
—
|
|
|
9
|
|
|
20
|
|
|
9
|
|
|
20
|
|
||||||
|
Cross-currency contracts
(b)
|
—
|
|
|
—
|
|
|
462
|
|
|
26
|
|
|
462
|
|
|
26
|
|
||||||
|
Total fair value
|
$
|
10
|
|
|
$
|
24
|
|
|
$
|
526
|
|
|
$
|
83
|
|
|
$
|
536
|
|
|
$
|
107
|
|
|
|
December 30, 2017
|
||||||||||||||||||||||
|
|
Quoted Prices in Active Markets for Identical Assets and Liabilities
(Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Total Fair Value
|
||||||||||||||||||
|
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
||||||||||||
|
Derivatives designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign exchange contracts
(a)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8
|
|
|
$
|
42
|
|
|
$
|
8
|
|
|
$
|
42
|
|
|
Cross-currency contracts
(b)
|
—
|
|
|
—
|
|
|
344
|
|
|
—
|
|
|
344
|
|
|
—
|
|
||||||
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commodity contracts
(c)
|
4
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
8
|
|
||||||
|
Foreign exchange contracts
(c)
|
—
|
|
|
—
|
|
|
17
|
|
|
3
|
|
|
17
|
|
|
3
|
|
||||||
|
Cross-currency contracts
(b)
|
—
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
19
|
|
|
—
|
|
||||||
|
Total fair value
|
$
|
4
|
|
|
$
|
8
|
|
|
$
|
388
|
|
|
$
|
45
|
|
|
$
|
392
|
|
|
$
|
53
|
|
|
(a)
|
At
September 29, 2018
, the fair value of our derivative assets was recorded in other current assets (
$21 million
) and other assets (
$2 million
), and the fair value of our derivative liabilities was recorded in other current liabilities. At
December 30, 2017
, the fair value of our derivative assets was recorded in other current assets, and the fair value of our derivative liabilities was recorded in other current liabilities (
$41 million
) and other liabilities (
$1 million
).
|
|
(b)
|
The fair value of these derivative assets and liabilities was recorded within other assets and other liabilities.
|
|
(c)
|
The fair value of these derivative assets and liabilities was recorded within other current assets and other current liabilities.
|
|
•
|
Non-derivative foreign denominated debt with principal amounts of
€2,550 million
and
£400 million
;
|
|
•
|
Foreign exchange contracts denominated in Chinese renminbi with an aggregate notional amount of
$198 million
; and,
|
|
•
|
Cross-currency contracts with notional amounts of
£1.0 billion
(
$1.4 billion
) and
C$2.1 billion
(
$1.6 billion
).
|
|
Accumulated Other Comprehensive Income/(Losses) Component
|
|
Gains/(Losses) Recognized in Other Comprehensive Income/(Losses) Related to Derivatives Designated as Hedging Instruments
|
|
Location of Gains/(Losses) When Reclassified to Net Income/(Loss)
|
||||||||||||||
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|
|
||||||||||||
|
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
|
|
||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange contracts
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
Net sales
|
|
Foreign exchange contracts
|
|
(5
|
)
|
|
(24
|
)
|
|
27
|
|
|
(49
|
)
|
|
Cost of products sold
|
||||
|
Foreign exchange contracts (excluded component)
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
Cost of products sold
|
||||
|
Foreign exchange contracts
|
|
(12
|
)
|
|
(52
|
)
|
|
19
|
|
|
(99
|
)
|
|
Other expense/(income), net
|
||||
|
Foreign exchange contracts (excluded component)
|
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
Other expense/(income), net
|
||||
|
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange contracts
|
|
8
|
|
|
(6
|
)
|
|
10
|
|
|
(18
|
)
|
|
SG&A
|
||||
|
Foreign exchange contracts (excluded component)
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
Interest expense
|
||||
|
Cross-currency contracts
|
|
(18
|
)
|
|
(81
|
)
|
|
78
|
|
|
(177
|
)
|
|
SG&A
|
||||
|
Cross-currency contracts (excluded component)
|
|
6
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
Interest expense
|
||||
|
Total gains/(losses) recognized in statements of comprehensive income
|
|
$
|
(20
|
)
|
|
$
|
(163
|
)
|
|
$
|
141
|
|
|
$
|
(342
|
)
|
|
|
|
|
For the Three Months Ended
|
||||||||||||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
||||||||||||||||||||
|
|
Cost of products sold
|
|
Interest expense
|
|
Other expense/ (income), net
|
|
Cost of products sold
|
|
Interest expense
|
|
Other expense/ (income), net
|
||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||
|
Total amounts presented in the condensed consolidated statements of income in which the following effects were recorded
|
$
|
4,271
|
|
|
$
|
327
|
|
|
$
|
(71
|
)
|
|
$
|
4,077
|
|
|
$
|
306
|
|
|
$
|
(127
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Gains/(losses) related to derivatives designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign exchange contracts
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
(12
|
)
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
(52
|
)
|
|
Foreign exchange contracts (excluded component)
|
(1
|
)
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Interest rate contracts
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
||||||
|
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cross-currency contracts (excluded component)
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Gains/(losses) related to derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commodity contracts
|
(17
|
)
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
||||||
|
Foreign exchange contracts
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
|
—
|
|
|
27
|
|
||||||
|
Cross-currency contracts
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total gains/(losses) recognized in statements of income
|
$
|
(17
|
)
|
|
$
|
5
|
|
|
$
|
(20
|
)
|
|
$
|
6
|
|
|
$
|
(1
|
)
|
|
$
|
(25
|
)
|
|
|
For the Nine Months Ended
|
||||||||||||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
||||||||||||||||||||
|
|
Cost of products sold
|
|
Interest expense
|
|
Other expense/ (income), net
|
|
Cost of products sold
|
|
Interest expense
|
|
Other expense/ (income), net
|
||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||
|
Total amounts presented in the condensed consolidated statements of income in which the following effects were recorded
|
$
|
12,651
|
|
|
$
|
962
|
|
|
$
|
(196
|
)
|
|
$
|
12,406
|
|
|
$
|
926
|
|
|
$
|
(510
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Gains/(losses) related to derivatives designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign exchange contracts
|
$
|
(8
|
)
|
|
$
|
—
|
|
|
$
|
19
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
(98
|
)
|
|
Foreign exchange contracts (excluded component)
|
(1
|
)
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Interest rate contracts
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
||||||
|
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cross-currency contracts (excluded component)
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Gains/(losses) related to derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commodity contracts
|
(32
|
)
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
|
—
|
|
|
—
|
|
||||||
|
Foreign exchange contracts
|
—
|
|
|
—
|
|
|
(56
|
)
|
|
—
|
|
|
—
|
|
|
55
|
|
||||||
|
Cross-currency contracts
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
||||||
|
Total gains/(losses) recognized in statements of income
|
$
|
(41
|
)
|
|
$
|
3
|
|
|
$
|
(34
|
)
|
|
$
|
(28
|
)
|
|
$
|
(3
|
)
|
|
$
|
(45
|
)
|
|
|
Foreign Currency Translation Adjustments
|
|
Net Postemployment Benefit Plan Adjustments
|
|
Net Cash Flow Hedge Adjustments
|
|
Total
|
||||||||
|
Balance as of December 30, 2017
|
$
|
(1,587
|
)
|
|
$
|
549
|
|
|
$
|
(16
|
)
|
|
$
|
(1,054
|
)
|
|
Foreign currency translation adjustments
|
(804
|
)
|
|
—
|
|
|
—
|
|
|
(804
|
)
|
||||
|
Net deferred gains/(losses) on net investment hedges
|
158
|
|
|
—
|
|
|
—
|
|
|
158
|
|
||||
|
Amounts excluded from the effectiveness assessment of net investment hedges
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||
|
Net deferred losses/(gains) on net investment hedges reclassified to net income
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
||||
|
Net deferred gains/(losses) on cash flow hedges
|
—
|
|
|
—
|
|
|
40
|
|
|
40
|
|
||||
|
Net deferred losses/(gains) on cash flow hedges reclassified to net income
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
(10
|
)
|
||||
|
Net postemployment benefit gains/(losses) arising during the period
|
—
|
|
|
70
|
|
|
—
|
|
|
70
|
|
||||
|
Net postemployment benefit losses/(gains) reclassified to net income
|
—
|
|
|
(133
|
)
|
|
—
|
|
|
(133
|
)
|
||||
|
Total other comprehensive income/(loss)
|
(645
|
)
|
|
(63
|
)
|
|
30
|
|
|
(678
|
)
|
||||
|
Balance as of September 29, 2018
|
$
|
(2,232
|
)
|
|
$
|
486
|
|
|
$
|
14
|
|
|
$
|
(1,732
|
)
|
|
|
For the Three Months Ended
|
||||||||||||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
||||||||||||||||||||
|
|
Before Tax Amount
|
|
Tax
|
|
Net of Tax Amount
|
|
Before Tax Amount
|
|
Tax
|
|
Net of Tax Amount
|
||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||
|
Foreign currency translation adjustments
|
$
|
(144
|
)
|
|
$
|
—
|
|
|
$
|
(144
|
)
|
|
$
|
421
|
|
|
$
|
—
|
|
|
$
|
421
|
|
|
Net deferred gains/(losses) on net investment hedges
|
16
|
|
|
(3
|
)
|
|
13
|
|
|
(200
|
)
|
|
76
|
|
|
(124
|
)
|
||||||
|
Amounts excluded from the effectiveness assessment of net investment hedges
|
7
|
|
|
(4
|
)
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Net deferred losses/(gains) on net investment hedges reclassified to net income
|
(6
|
)
|
|
4
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Net deferred gains/(losses) on cash flow hedges
|
(17
|
)
|
|
1
|
|
|
(16
|
)
|
|
(76
|
)
|
|
6
|
|
|
(70
|
)
|
||||||
|
Net deferred losses/(gains) on cash flow hedges reclassified to net income
|
11
|
|
|
1
|
|
|
12
|
|
|
51
|
|
|
—
|
|
|
51
|
|
||||||
|
Net actuarial gains/(losses) arising during the period
|
22
|
|
|
(5
|
)
|
|
17
|
|
|
(1
|
)
|
|
(3
|
)
|
|
(4
|
)
|
||||||
|
Net postemployment benefit losses/(gains) reclassified to net income
|
(77
|
)
|
|
19
|
|
|
(58
|
)
|
|
(83
|
)
|
|
32
|
|
|
(51
|
)
|
||||||
|
|
For the Nine Months Ended
|
||||||||||||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
||||||||||||||||||||
|
|
Before Tax Amount
|
|
Tax
|
|
Net of Tax Amount
|
|
Before Tax Amount
|
|
Tax
|
|
Net of Tax Amount
|
||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||
|
Foreign currency translation adjustments
|
$
|
(804
|
)
|
|
$
|
—
|
|
|
$
|
(804
|
)
|
|
$
|
1,181
|
|
|
$
|
—
|
|
|
$
|
1,181
|
|
|
Net deferred gains/(losses) on net investment hedges
|
206
|
|
|
(48
|
)
|
|
158
|
|
|
(568
|
)
|
|
241
|
|
|
(327
|
)
|
||||||
|
Amounts excluded from the effectiveness assessment of net investment hedges
|
7
|
|
|
(4
|
)
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Net deferred losses/(gains) on net investment hedges reclassified to net income
|
(6
|
)
|
|
4
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Net deferred gains/(losses) on cash flow hedges
|
46
|
|
|
(6
|
)
|
|
40
|
|
|
(147
|
)
|
|
11
|
|
|
(136
|
)
|
||||||
|
Net deferred losses/(gains) on cash flow hedges reclassified to net income
|
(9
|
)
|
|
(1
|
)
|
|
(10
|
)
|
|
96
|
|
|
1
|
|
|
97
|
|
||||||
|
Net actuarial gains/(losses) arising during the period
|
93
|
|
|
(23
|
)
|
|
70
|
|
|
(11
|
)
|
|
(2
|
)
|
|
(13
|
)
|
||||||
|
Prior service credits/(costs) arising during the period
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
(1
|
)
|
|
1
|
|
||||||
|
Net postemployment benefit losses/(gains) reclassified to net income
|
(177
|
)
|
|
44
|
|
|
(133
|
)
|
|
(423
|
)
|
|
163
|
|
|
(260
|
)
|
||||||
|
Accumulated Other Comprehensive Income/(Losses) Component
|
|
Reclassified from Accumulated Other Comprehensive Income/(Losses) to Net Income/(Loss)
|
|
Affected Line Item in the Statements of Income
|
||||||||||||||
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|
|
||||||||||||
|
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
|
|
||||||||
|
Losses/(gains) on net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cross-currency contracts
(a)
|
|
$
|
(6
|
)
|
|
$
|
—
|
|
|
$
|
(6
|
)
|
|
$
|
—
|
|
|
Interest expense
|
|
Losses/(gains) on cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange contracts
(b)
|
|
—
|
|
|
(2
|
)
|
|
9
|
|
|
(5
|
)
|
|
Cost of products sold
|
||||
|
Foreign exchange contracts
(b)
|
|
10
|
|
|
52
|
|
|
(21
|
)
|
|
98
|
|
|
Other expense/(income), net
|
||||
|
Interest rate contracts
|
|
1
|
|
|
1
|
|
|
3
|
|
|
3
|
|
|
Interest expense
|
||||
|
Losses/(gains) on hedges before income taxes
|
|
5
|
|
|
51
|
|
|
(15
|
)
|
|
96
|
|
|
|
||||
|
Losses/(gains) on hedges, income taxes
|
|
5
|
|
|
—
|
|
|
3
|
|
|
1
|
|
|
|
||||
|
Losses/(gains) on hedges
|
|
$
|
10
|
|
|
$
|
51
|
|
|
$
|
(12
|
)
|
|
$
|
97
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Losses/(gains) on postemployment benefits:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Amortization of unrecognized losses/(gains)
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
1
|
|
|
(c)
|
|
Amortization of prior service costs/(credits)
|
|
(77
|
)
|
|
(77
|
)
|
|
(233
|
)
|
|
(250
|
)
|
|
(c)
|
||||
|
Settlement and curtailment losses/(gains)
|
|
(1
|
)
|
|
(6
|
)
|
|
54
|
|
|
(174
|
)
|
|
(c)
|
||||
|
Losses/(gains) on postemployment benefits before income taxes
|
|
(77
|
)
|
|
(83
|
)
|
|
(177
|
)
|
|
(423
|
)
|
|
|
||||
|
Losses/(gains) on postemployment benefits, income taxes
|
|
19
|
|
|
32
|
|
|
44
|
|
|
163
|
|
|
|
||||
|
Losses/(gains) on postemployment benefits
|
|
$
|
(58
|
)
|
|
$
|
(51
|
)
|
|
$
|
(133
|
)
|
|
$
|
(260
|
)
|
|
|
|
(a)
|
Represents recognition of the excluded component in net income.
|
|
(b)
|
Includes amortization of the excluded component and the effective portion of the related hedges.
|
|
(c)
|
These components are included in the computation of net periodic postemployment benefit costs. See Note 9,
Postemployment Benefits
, for additional information.
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||
|
|
(in millions, except per share data)
|
||||||||||||||
|
Basic Earnings Per Common Share:
|
|
|
|
|
|
|
|
||||||||
|
Net income/(loss) attributable to common shareholders
|
$
|
630
|
|
|
$
|
944
|
|
|
$
|
2,379
|
|
|
$
|
2,996
|
|
|
Weighted average shares of common stock outstanding
|
1,219
|
|
|
1,218
|
|
|
1,219
|
|
|
1,218
|
|
||||
|
Net earnings/(loss)
|
$
|
0.52
|
|
|
$
|
0.78
|
|
|
$
|
1.95
|
|
|
$
|
2.46
|
|
|
Diluted Earnings Per Common Share:
|
|
|
|
|
|
|
|
||||||||
|
Net income/(loss) attributable to common shareholders
|
$
|
630
|
|
|
$
|
944
|
|
|
$
|
2,379
|
|
|
$
|
2,996
|
|
|
Weighted average shares of common stock outstanding
|
1,219
|
|
|
1,218
|
|
|
1,219
|
|
|
1,218
|
|
||||
|
Effect of dilutive equity awards
|
7
|
|
|
10
|
|
|
8
|
|
|
11
|
|
||||
|
Weighted average shares of common stock outstanding, including dilutive effect
|
1,226
|
|
|
1,228
|
|
|
1,227
|
|
|
1,229
|
|
||||
|
Net earnings/(loss)
|
$
|
0.51
|
|
|
$
|
0.77
|
|
|
$
|
1.94
|
|
|
$
|
2.44
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||
|
Net sales:
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
4,431
|
|
|
$
|
4,351
|
|
|
$
|
13,312
|
|
|
$
|
13,470
|
|
|
Canada
|
525
|
|
|
556
|
|
|
1,573
|
|
|
1,588
|
|
||||
|
EMEA
|
629
|
|
|
651
|
|
|
2,017
|
|
|
1,895
|
|
||||
|
Rest of World
|
793
|
|
|
722
|
|
|
2,466
|
|
|
2,288
|
|
||||
|
Total net sales
|
$
|
6,378
|
|
|
$
|
6,280
|
|
|
$
|
19,368
|
|
|
$
|
19,241
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||
|
Segment Adjusted EBITDA:
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
1,201
|
|
|
$
|
1,433
|
|
|
$
|
4,015
|
|
|
$
|
4,454
|
|
|
Canada
|
144
|
|
|
161
|
|
|
450
|
|
|
475
|
|
||||
|
EMEA
|
161
|
|
|
182
|
|
|
544
|
|
|
506
|
|
||||
|
Rest of World
|
148
|
|
|
140
|
|
|
504
|
|
|
455
|
|
||||
|
General corporate expenses
|
(38
|
)
|
|
(28
|
)
|
|
(128
|
)
|
|
(93
|
)
|
||||
|
Depreciation and amortization (excluding integration and restructuring expenses)
|
(254
|
)
|
|
(243
|
)
|
|
(702
|
)
|
|
(683
|
)
|
||||
|
Integration and restructuring expenses
|
(32
|
)
|
|
(99
|
)
|
|
(215
|
)
|
|
(388
|
)
|
||||
|
Deal costs
|
(3
|
)
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
||||
|
Unrealized gains/(losses) on commodity hedges
|
(6
|
)
|
|
5
|
|
|
(11
|
)
|
|
(24
|
)
|
||||
|
Impairment losses
|
(234
|
)
|
|
(1
|
)
|
|
(499
|
)
|
|
(49
|
)
|
||||
|
Gains/(losses) on sale of business
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
||||
|
Equity award compensation expense (excluding integration and restructuring expenses)
|
(17
|
)
|
|
(12
|
)
|
|
(44
|
)
|
|
(38
|
)
|
||||
|
Operating income
|
1,070
|
|
|
1,538
|
|
|
3,880
|
|
|
4,615
|
|
||||
|
Interest expense
|
327
|
|
|
306
|
|
|
962
|
|
|
926
|
|
||||
|
Other expense/(income), net
|
(71
|
)
|
|
(127
|
)
|
|
(196
|
)
|
|
(510
|
)
|
||||
|
Income/(loss) before income taxes
|
$
|
814
|
|
|
$
|
1,359
|
|
|
$
|
3,114
|
|
|
$
|
4,199
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||
|
Condiments and sauces
|
$
|
1,660
|
|
|
$
|
1,598
|
|
|
$
|
5,208
|
|
|
$
|
4,875
|
|
|
Cheese and dairy
|
1,242
|
|
|
1,278
|
|
|
3,742
|
|
|
3,881
|
|
||||
|
Ambient meals
|
577
|
|
|
593
|
|
|
1,787
|
|
|
1,771
|
|
||||
|
Frozen and chilled meals
|
686
|
|
|
639
|
|
|
1,909
|
|
|
1,921
|
|
||||
|
Meats and seafood
|
653
|
|
|
661
|
|
|
1,916
|
|
|
2,010
|
|
||||
|
Refreshment beverages
|
385
|
|
|
369
|
|
|
1,194
|
|
|
1,175
|
|
||||
|
Coffee
|
331
|
|
|
330
|
|
|
1,029
|
|
|
1,017
|
|
||||
|
Infant and nutrition
|
172
|
|
|
176
|
|
|
596
|
|
|
575
|
|
||||
|
Desserts, toppings and baking
|
221
|
|
|
218
|
|
|
642
|
|
|
645
|
|
||||
|
Nuts and salted snacks
|
224
|
|
|
201
|
|
|
635
|
|
|
684
|
|
||||
|
Other
|
227
|
|
|
217
|
|
|
710
|
|
|
687
|
|
||||
|
Total net sales
|
$
|
6,378
|
|
|
$
|
6,280
|
|
|
$
|
19,368
|
|
|
$
|
19,241
|
|
|
|
Parent Guarantor
|
|
Subsidiary Issuer
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net sales
|
$
|
—
|
|
|
$
|
4,226
|
|
|
$
|
2,289
|
|
|
$
|
(137
|
)
|
|
$
|
6,378
|
|
|
Cost of products sold
|
—
|
|
|
2,800
|
|
|
1,608
|
|
|
(137
|
)
|
|
4,271
|
|
|||||
|
Gross profit
|
—
|
|
|
1,426
|
|
|
681
|
|
|
—
|
|
|
2,107
|
|
|||||
|
Selling, general and administrative expenses
|
—
|
|
|
205
|
|
|
832
|
|
|
—
|
|
|
1,037
|
|
|||||
|
Intercompany service fees and other recharges
|
—
|
|
|
975
|
|
|
(975
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Operating income
|
—
|
|
|
246
|
|
|
824
|
|
|
—
|
|
|
1,070
|
|
|||||
|
Interest expense
|
—
|
|
|
311
|
|
|
16
|
|
|
—
|
|
|
327
|
|
|||||
|
Other expense/(income), net
|
—
|
|
|
(59
|
)
|
|
(12
|
)
|
|
—
|
|
|
(71
|
)
|
|||||
|
Income/(loss) before income taxes
|
—
|
|
|
(6
|
)
|
|
820
|
|
|
—
|
|
|
814
|
|
|||||
|
Provision for/(benefit from) income taxes
|
—
|
|
|
(52
|
)
|
|
238
|
|
|
—
|
|
|
186
|
|
|||||
|
Equity in earnings of subsidiaries
|
630
|
|
|
584
|
|
|
—
|
|
|
(1,214
|
)
|
|
—
|
|
|||||
|
Net income/(loss)
|
630
|
|
|
630
|
|
|
582
|
|
|
(1,214
|
)
|
|
628
|
|
|||||
|
Net income/(loss) attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||||
|
Net income/(loss) excluding noncontrolling interest
|
$
|
630
|
|
|
$
|
630
|
|
|
$
|
584
|
|
|
$
|
(1,214
|
)
|
|
$
|
630
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive income/(loss) excluding noncontrolling interest
|
$
|
455
|
|
|
$
|
455
|
|
|
$
|
423
|
|
|
$
|
(878
|
)
|
|
$
|
455
|
|
|
|
Parent Guarantor
|
|
Subsidiary Issuer
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net sales
|
$
|
—
|
|
|
$
|
4,146
|
|
|
$
|
2,277
|
|
|
$
|
(143
|
)
|
|
$
|
6,280
|
|
|
Cost of products sold
|
—
|
|
|
2,655
|
|
|
1,565
|
|
|
(143
|
)
|
|
4,077
|
|
|||||
|
Gross profit
|
—
|
|
|
1,491
|
|
|
712
|
|
|
—
|
|
|
2,203
|
|
|||||
|
Selling, general and administrative expenses
|
—
|
|
|
167
|
|
|
498
|
|
|
—
|
|
|
665
|
|
|||||
|
Intercompany service fees and other recharges
|
—
|
|
|
776
|
|
|
(776
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Operating income
|
—
|
|
|
548
|
|
|
990
|
|
|
—
|
|
|
1,538
|
|
|||||
|
Interest expense
|
—
|
|
|
296
|
|
|
10
|
|
|
—
|
|
|
306
|
|
|||||
|
Other expense/(income), net
|
—
|
|
|
(67
|
)
|
|
(60
|
)
|
|
—
|
|
|
(127
|
)
|
|||||
|
Income/(loss) before income taxes
|
—
|
|
|
319
|
|
|
1,040
|
|
|
—
|
|
|
1,359
|
|
|||||
|
Provision for/(benefit from) income taxes
|
—
|
|
|
(11
|
)
|
|
427
|
|
|
—
|
|
|
416
|
|
|||||
|
Equity in earnings of subsidiaries
|
944
|
|
|
614
|
|
|
—
|
|
|
(1,558
|
)
|
|
—
|
|
|||||
|
Net income/(loss)
|
944
|
|
|
944
|
|
|
613
|
|
|
(1,558
|
)
|
|
943
|
|
|||||
|
Net income/(loss) attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||
|
Net income/(loss) excluding noncontrolling interest
|
$
|
944
|
|
|
$
|
944
|
|
|
$
|
614
|
|
|
$
|
(1,558
|
)
|
|
$
|
944
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive income/(loss) excluding noncontrolling interest
|
$
|
1,167
|
|
|
$
|
1,167
|
|
|
$
|
1,165
|
|
|
$
|
(2,332
|
)
|
|
$
|
1,167
|
|
|
|
Parent Guarantor
|
|
Subsidiary Issuer
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net sales
|
$
|
—
|
|
|
$
|
12,693
|
|
|
$
|
7,082
|
|
|
$
|
(407
|
)
|
|
$
|
19,368
|
|
|
Cost of products sold
|
—
|
|
|
8,130
|
|
|
4,928
|
|
|
(407
|
)
|
|
12,651
|
|
|||||
|
Gross profit
|
—
|
|
|
4,563
|
|
|
2,154
|
|
|
—
|
|
|
6,717
|
|
|||||
|
Selling, general and administrative expenses
|
—
|
|
|
589
|
|
|
2,248
|
|
|
—
|
|
|
2,837
|
|
|||||
|
Intercompany service fees and other recharges
|
—
|
|
|
3,253
|
|
|
(3,253
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Operating income
|
—
|
|
|
721
|
|
|
3,159
|
|
|
—
|
|
|
3,880
|
|
|||||
|
Interest expense
|
—
|
|
|
911
|
|
|
51
|
|
|
—
|
|
|
962
|
|
|||||
|
Other expense/(income), net
|
—
|
|
|
(234
|
)
|
|
38
|
|
|
—
|
|
|
(196
|
)
|
|||||
|
Income/(loss) before income taxes
|
—
|
|
|
44
|
|
|
3,070
|
|
|
—
|
|
|
3,114
|
|
|||||
|
Provision for/(benefit from) income taxes
|
—
|
|
|
(36
|
)
|
|
774
|
|
|
—
|
|
|
738
|
|
|||||
|
Equity in earnings of subsidiaries
|
2,379
|
|
|
2,299
|
|
|
—
|
|
|
(4,678
|
)
|
|
—
|
|
|||||
|
Net income/(loss)
|
2,379
|
|
|
2,379
|
|
|
2,296
|
|
|
(4,678
|
)
|
|
2,376
|
|
|||||
|
Net income/(loss) attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|||||
|
Net income/(loss) excluding noncontrolling interest
|
$
|
2,379
|
|
|
$
|
2,379
|
|
|
$
|
2,299
|
|
|
$
|
(4,678
|
)
|
|
$
|
2,379
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive income/(loss) excluding noncontrolling interest
|
$
|
1,701
|
|
|
$
|
1,701
|
|
|
$
|
1,588
|
|
|
$
|
(3,289
|
)
|
|
$
|
1,701
|
|
|
|
Parent Guarantor
|
|
Subsidiary Issuer
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net sales
|
$
|
—
|
|
|
$
|
12,857
|
|
|
$
|
6,827
|
|
|
$
|
(443
|
)
|
|
$
|
19,241
|
|
|
Cost of products sold
|
—
|
|
|
8,119
|
|
|
4,730
|
|
|
(443
|
)
|
|
12,406
|
|
|||||
|
Gross profit
|
—
|
|
|
4,738
|
|
|
2,097
|
|
|
—
|
|
|
6,835
|
|
|||||
|
Selling, general and administrative expenses
|
—
|
|
|
558
|
|
|
1,662
|
|
|
—
|
|
|
2,220
|
|
|||||
|
Intercompany service fees and other recharges
|
—
|
|
|
3,205
|
|
|
(3,205
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Operating income
|
—
|
|
|
975
|
|
|
3,640
|
|
|
—
|
|
|
4,615
|
|
|||||
|
Interest expense
|
—
|
|
|
895
|
|
|
31
|
|
|
—
|
|
|
926
|
|
|||||
|
Other expense/(income), net
|
—
|
|
|
(440
|
)
|
|
(70
|
)
|
|
—
|
|
|
(510
|
)
|
|||||
|
Income/(loss) before income taxes
|
—
|
|
|
520
|
|
|
3,679
|
|
|
—
|
|
|
4,199
|
|
|||||
|
Provision for/(benefit from) income taxes
|
—
|
|
|
(92
|
)
|
|
1,297
|
|
|
—
|
|
|
1,205
|
|
|||||
|
Equity in earnings of subsidiaries
|
2,996
|
|
|
2,384
|
|
|
—
|
|
|
(5,380
|
)
|
|
—
|
|
|||||
|
Net income/(loss)
|
2,996
|
|
|
2,996
|
|
|
2,382
|
|
|
(5,380
|
)
|
|
2,994
|
|
|||||
|
Net income/(loss) attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||||
|
Net income/(loss) excluding noncontrolling interest
|
$
|
2,996
|
|
|
$
|
2,996
|
|
|
$
|
2,384
|
|
|
$
|
(5,380
|
)
|
|
$
|
2,996
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive income/(loss) excluding noncontrolling interest
|
$
|
3,539
|
|
|
$
|
3,539
|
|
|
$
|
4,351
|
|
|
$
|
(7,890
|
)
|
|
$
|
3,539
|
|
|
|
Parent Guarantor
|
|
Subsidiary Issuer
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
370
|
|
|
$
|
996
|
|
|
$
|
—
|
|
|
$
|
1,366
|
|
|
Trade receivables, net
|
—
|
|
|
919
|
|
|
1,113
|
|
|
—
|
|
|
2,032
|
|
|||||
|
Receivables due from affiliates
|
—
|
|
|
767
|
|
|
255
|
|
|
(1,022
|
)
|
|
—
|
|
|||||
|
Dividends due from affiliates
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Sold receivables
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Income taxes receivable
|
—
|
|
|
1,942
|
|
|
36
|
|
|
(1,783
|
)
|
|
195
|
|
|||||
|
Inventories
|
—
|
|
|
2,237
|
|
|
1,050
|
|
|
—
|
|
|
3,287
|
|
|||||
|
Short-term lending due from affiliates
|
—
|
|
|
1,879
|
|
|
3,714
|
|
|
(5,593
|
)
|
|
—
|
|
|||||
|
Other current assets
|
—
|
|
|
365
|
|
|
347
|
|
|
(2
|
)
|
|
710
|
|
|||||
|
Total current assets
|
—
|
|
|
8,479
|
|
|
7,511
|
|
|
(8,400
|
)
|
|
7,590
|
|
|||||
|
Property, plant and equipment, net
|
—
|
|
|
4,567
|
|
|
2,649
|
|
|
—
|
|
|
7,216
|
|
|||||
|
Goodwill
|
—
|
|
|
11,067
|
|
|
33,241
|
|
|
—
|
|
|
44,308
|
|
|||||
|
Investments in subsidiaries
|
65,385
|
|
|
80,480
|
|
|
—
|
|
|
(145,865
|
)
|
|
—
|
|
|||||
|
Intangible assets, net
|
—
|
|
|
3,109
|
|
|
55,618
|
|
|
—
|
|
|
58,727
|
|
|||||
|
Long-term lending due from affiliates
|
—
|
|
|
—
|
|
|
2,029
|
|
|
(2,029
|
)
|
|
—
|
|
|||||
|
Other assets
|
—
|
|
|
728
|
|
|
1,161
|
|
|
—
|
|
|
1,889
|
|
|||||
|
TOTAL ASSETS
|
$
|
65,385
|
|
|
$
|
108,430
|
|
|
$
|
102,209
|
|
|
$
|
(156,294
|
)
|
|
$
|
119,730
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial paper and other short-term debt
|
$
|
—
|
|
|
$
|
971
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
973
|
|
|
Current portion of long-term debt
|
—
|
|
|
392
|
|
|
13
|
|
|
—
|
|
|
405
|
|
|||||
|
Short-term lending due to affiliates
|
—
|
|
|
3,714
|
|
|
1,879
|
|
|
(5,593
|
)
|
|
—
|
|
|||||
|
Trade payables
|
—
|
|
|
2,689
|
|
|
1,623
|
|
|
—
|
|
|
4,312
|
|
|||||
|
Payables due to affiliates
|
—
|
|
|
255
|
|
|
767
|
|
|
(1,022
|
)
|
|
—
|
|
|||||
|
Accrued marketing
|
—
|
|
|
123
|
|
|
371
|
|
|
—
|
|
|
494
|
|
|||||
|
Income taxes payable
|
—
|
|
|
3
|
|
|
1,884
|
|
|
(1,783
|
)
|
|
104
|
|
|||||
|
Interest payable
|
—
|
|
|
305
|
|
|
10
|
|
|
—
|
|
|
315
|
|
|||||
|
Dividends due to affiliates
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other current liabilities
|
—
|
|
|
467
|
|
|
513
|
|
|
(2
|
)
|
|
978
|
|
|||||
|
Total current liabilities
|
—
|
|
|
8,919
|
|
|
7,062
|
|
|
(8,400
|
)
|
|
7,581
|
|
|||||
|
Long-term debt
|
—
|
|
|
30,025
|
|
|
973
|
|
|
—
|
|
|
30,998
|
|
|||||
|
Long-term borrowings due to affiliates
|
—
|
|
|
2,029
|
|
|
394
|
|
|
(2,423
|
)
|
|
—
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
1,309
|
|
|
12,906
|
|
|
—
|
|
|
14,215
|
|
|||||
|
Accrued postemployment costs
|
—
|
|
|
166
|
|
|
228
|
|
|
—
|
|
|
394
|
|
|||||
|
Other liabilities
|
—
|
|
|
597
|
|
|
367
|
|
|
—
|
|
|
964
|
|
|||||
|
TOTAL LIABILITIES
|
—
|
|
|
43,045
|
|
|
21,930
|
|
|
(10,823
|
)
|
|
54,152
|
|
|||||
|
Redeemable noncontrolling interest
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|||||
|
Total shareholders’ equity
|
65,385
|
|
|
65,385
|
|
|
80,086
|
|
|
(145,471
|
)
|
|
65,385
|
|
|||||
|
Noncontrolling interest
|
—
|
|
|
—
|
|
|
187
|
|
|
—
|
|
|
187
|
|
|||||
|
TOTAL EQUITY
|
65,385
|
|
|
65,385
|
|
|
80,273
|
|
|
(145,471
|
)
|
|
65,572
|
|
|||||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
65,385
|
|
|
$
|
108,430
|
|
|
$
|
102,209
|
|
|
$
|
(156,294
|
)
|
|
$
|
119,730
|
|
|
|
Parent Guarantor
|
|
Subsidiary Issuer
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
509
|
|
|
$
|
1,120
|
|
|
$
|
—
|
|
|
$
|
1,629
|
|
|
Trade receivables, net
|
—
|
|
|
91
|
|
|
830
|
|
|
—
|
|
|
921
|
|
|||||
|
Receivables due from affiliates
|
—
|
|
|
716
|
|
|
207
|
|
|
(923
|
)
|
|
—
|
|
|||||
|
Dividends due from affiliates
|
135
|
|
|
—
|
|
|
—
|
|
|
(135
|
)
|
|
—
|
|
|||||
|
Sold receivables
|
—
|
|
|
—
|
|
|
353
|
|
|
—
|
|
|
353
|
|
|||||
|
Income taxes receivable
|
—
|
|
|
1,904
|
|
|
97
|
|
|
(1,419
|
)
|
|
582
|
|
|||||
|
Inventories
|
—
|
|
|
1,846
|
|
|
969
|
|
|
—
|
|
|
2,815
|
|
|||||
|
Short-term lending due from affiliates
|
—
|
|
|
1,598
|
|
|
3,816
|
|
|
(5,414
|
)
|
|
—
|
|
|||||
|
Other current assets
|
—
|
|
|
493
|
|
|
473
|
|
|
—
|
|
|
966
|
|
|||||
|
Total current assets
|
135
|
|
|
7,157
|
|
|
7,865
|
|
|
(7,891
|
)
|
|
7,266
|
|
|||||
|
Property, plant and equipment, net
|
—
|
|
|
4,577
|
|
|
2,543
|
|
|
—
|
|
|
7,120
|
|
|||||
|
Goodwill
|
—
|
|
|
11,067
|
|
|
33,757
|
|
|
—
|
|
|
44,824
|
|
|||||
|
Investments in subsidiaries
|
66,034
|
|
|
80,426
|
|
|
—
|
|
|
(146,460
|
)
|
|
—
|
|
|||||
|
Intangible assets, net
|
—
|
|
|
3,222
|
|
|
56,227
|
|
|
—
|
|
|
59,449
|
|
|||||
|
Long-term lending due from affiliates
|
—
|
|
|
1,700
|
|
|
2,029
|
|
|
(3,729
|
)
|
|
—
|
|
|||||
|
Other assets
|
—
|
|
|
515
|
|
|
1,058
|
|
|
—
|
|
|
1,573
|
|
|||||
|
TOTAL ASSETS
|
$
|
66,169
|
|
|
$
|
108,664
|
|
|
$
|
103,479
|
|
|
$
|
(158,080
|
)
|
|
$
|
120,232
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial paper and other short-term debt
|
$
|
—
|
|
|
$
|
448
|
|
|
$
|
12
|
|
|
$
|
—
|
|
|
$
|
460
|
|
|
Current portion of long-term debt
|
—
|
|
|
2,577
|
|
|
166
|
|
|
—
|
|
|
2,743
|
|
|||||
|
Short-term lending due to affiliates
|
—
|
|
|
3,816
|
|
|
1,598
|
|
|
(5,414
|
)
|
|
—
|
|
|||||
|
Trade payables
|
—
|
|
|
2,718
|
|
|
1,731
|
|
|
—
|
|
|
4,449
|
|
|||||
|
Payables due to affiliates
|
—
|
|
|
207
|
|
|
716
|
|
|
(923
|
)
|
|
—
|
|
|||||
|
Accrued marketing
|
—
|
|
|
236
|
|
|
444
|
|
|
—
|
|
|
680
|
|
|||||
|
Income taxes payable
|
—
|
|
|
—
|
|
|
1,571
|
|
|
(1,419
|
)
|
|
152
|
|
|||||
|
Interest payable
|
—
|
|
|
404
|
|
|
15
|
|
|
—
|
|
|
419
|
|
|||||
|
Dividends due to affiliates
|
—
|
|
|
135
|
|
|
—
|
|
|
(135
|
)
|
|
—
|
|
|||||
|
Other current liabilities
|
135
|
|
|
473
|
|
|
621
|
|
|
—
|
|
|
1,229
|
|
|||||
|
Total current liabilities
|
135
|
|
|
11,014
|
|
|
6,874
|
|
|
(7,891
|
)
|
|
10,132
|
|
|||||
|
Long-term debt
|
—
|
|
|
27,442
|
|
|
891
|
|
|
—
|
|
|
28,333
|
|
|||||
|
Long-term borrowings due to affiliates
|
—
|
|
|
2,029
|
|
|
1,919
|
|
|
(3,948
|
)
|
|
—
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
1,245
|
|
|
12,831
|
|
|
—
|
|
|
14,076
|
|
|||||
|
Accrued postemployment costs
|
—
|
|
|
184
|
|
|
243
|
|
|
—
|
|
|
427
|
|
|||||
|
Other liabilities
|
—
|
|
|
716
|
|
|
301
|
|
|
—
|
|
|
1,017
|
|
|||||
|
TOTAL LIABILITIES
|
135
|
|
|
42,630
|
|
|
23,059
|
|
|
(11,839
|
)
|
|
53,985
|
|
|||||
|
Redeemable noncontrolling interest
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|||||
|
Total shareholders’ equity
|
66,034
|
|
|
66,034
|
|
|
80,207
|
|
|
(146,241
|
)
|
|
66,034
|
|
|||||
|
Noncontrolling interest
|
—
|
|
|
—
|
|
|
207
|
|
|
—
|
|
|
207
|
|
|||||
|
TOTAL EQUITY
|
66,034
|
|
|
66,034
|
|
|
80,414
|
|
|
(146,241
|
)
|
|
66,241
|
|
|||||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
66,169
|
|
|
$
|
108,664
|
|
|
$
|
103,479
|
|
|
$
|
(158,080
|
)
|
|
$
|
120,232
|
|
|
|
Parent Guarantor
|
|
Subsidiary Issuer
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by/(used for) operating activities
|
$
|
2,421
|
|
|
$
|
844
|
|
|
$
|
65
|
|
|
$
|
(2,431
|
)
|
|
$
|
899
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash receipts on sold receivables
|
—
|
|
|
—
|
|
|
1,296
|
|
|
—
|
|
|
1,296
|
|
|||||
|
Capital expenditures
|
—
|
|
|
(251
|
)
|
|
(343
|
)
|
|
—
|
|
|
(594
|
)
|
|||||
|
Payments to acquire business, net of cash acquired
|
—
|
|
|
(244
|
)
|
|
(4
|
)
|
|
—
|
|
|
(248
|
)
|
|||||
|
Net proceeds from/(payments on) intercompany lending activities
|
—
|
|
|
1,074
|
|
|
185
|
|
|
(1,259
|
)
|
|
—
|
|
|||||
|
Additional investments in subsidiaries
|
—
|
|
|
(41
|
)
|
|
—
|
|
|
41
|
|
|
—
|
|
|||||
|
Return of capital
|
7
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|||||
|
Other investing activities, net
|
—
|
|
|
13
|
|
|
18
|
|
|
—
|
|
|
31
|
|
|||||
|
Net cash provided by/(used for) investing activities
|
7
|
|
|
551
|
|
|
1,152
|
|
|
(1,225
|
)
|
|
485
|
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Repayments of long-term debt
|
—
|
|
|
(2,565
|
)
|
|
(162
|
)
|
|
—
|
|
|
(2,727
|
)
|
|||||
|
Proceeds from issuance of long-term debt
|
—
|
|
|
2,990
|
|
|
—
|
|
|
—
|
|
|
2,990
|
|
|||||
|
Proceeds from issuance of commercial paper
|
—
|
|
|
2,485
|
|
|
—
|
|
|
—
|
|
|
2,485
|
|
|||||
|
Repayments of commercial paper
|
—
|
|
|
(1,950
|
)
|
|
—
|
|
|
—
|
|
|
(1,950
|
)
|
|||||
|
Net proceeds from/(payments on) intercompany borrowing activities
|
—
|
|
|
(185
|
)
|
|
(1,074
|
)
|
|
1,259
|
|
|
—
|
|
|||||
|
Dividends paid-common stock
|
(2,421
|
)
|
|
(2,421
|
)
|
|
(10
|
)
|
|
2,431
|
|
|
(2,421
|
)
|
|||||
|
Other intercompany capital stock transactions
|
—
|
|
|
(7
|
)
|
|
41
|
|
|
(34
|
)
|
|
—
|
|
|||||
|
Other financing activities, net
|
(7
|
)
|
|
(16
|
)
|
|
(12
|
)
|
|
—
|
|
|
(35
|
)
|
|||||
|
Net cash provided by/(used for) financing activities
|
(2,428
|
)
|
|
(1,669
|
)
|
|
(1,217
|
)
|
|
3,656
|
|
|
(1,658
|
)
|
|||||
|
Effect of exchange rate changes on cash, cash equivalents, and restricted cash
|
—
|
|
|
—
|
|
|
(128
|
)
|
|
—
|
|
|
(128
|
)
|
|||||
|
Cash, cash equivalents, and restricted cash:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net increase/(decrease)
|
—
|
|
|
(274
|
)
|
|
(128
|
)
|
|
—
|
|
|
(402
|
)
|
|||||
|
Balance at beginning of period
|
—
|
|
|
644
|
|
|
1,125
|
|
|
—
|
|
|
1,769
|
|
|||||
|
Balance at end of period
|
$
|
—
|
|
|
$
|
370
|
|
|
$
|
997
|
|
|
$
|
—
|
|
|
$
|
1,367
|
|
|
|
Parent Guarantor
|
|
Subsidiary Issuer
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by/(used for) operating activities
|
$
|
2,161
|
|
|
$
|
1,185
|
|
|
$
|
(1,169
|
)
|
|
$
|
(2,161
|
)
|
|
$
|
16
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash receipts on sold receivables
|
—
|
|
|
—
|
|
|
1,633
|
|
|
—
|
|
|
1,633
|
|
|||||
|
Capital expenditures
|
—
|
|
|
(622
|
)
|
|
(334
|
)
|
|
—
|
|
|
(956
|
)
|
|||||
|
Net proceeds from/(payments on) intercompany lending activities
|
—
|
|
|
59
|
|
|
(267
|
)
|
|
208
|
|
|
—
|
|
|||||
|
Additional investments in subsidiaries
|
(15
|
)
|
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|||||
|
Other investing activities, net
|
—
|
|
|
54
|
|
|
(7
|
)
|
|
—
|
|
|
47
|
|
|||||
|
Net cash provided by/(used for) investing activities
|
(15
|
)
|
|
(509
|
)
|
|
1,025
|
|
|
223
|
|
|
724
|
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Repayments of long-term debt
|
—
|
|
|
(2,625
|
)
|
|
(11
|
)
|
|
—
|
|
|
(2,636
|
)
|
|||||
|
Proceeds from issuance of long-term debt
|
—
|
|
|
1,496
|
|
|
—
|
|
|
—
|
|
|
1,496
|
|
|||||
|
Proceeds from issuance of commercial paper
|
—
|
|
|
5,495
|
|
|
—
|
|
|
—
|
|
|
5,495
|
|
|||||
|
Repayments of commercial paper
|
—
|
|
|
(5,709
|
)
|
|
—
|
|
|
—
|
|
|
(5,709
|
)
|
|||||
|
Net proceeds from/(payments on) intercompany borrowing activities
|
—
|
|
|
267
|
|
|
(59
|
)
|
|
(208
|
)
|
|
—
|
|
|||||
|
Dividends paid-common stock
|
(2,161
|
)
|
|
(2,161
|
)
|
|
—
|
|
|
2,161
|
|
|
(2,161
|
)
|
|||||
|
Other intercompany capital stock transactions
|
—
|
|
|
15
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|||||
|
Other financing activities, net
|
15
|
|
|
(6
|
)
|
|
17
|
|
|
—
|
|
|
26
|
|
|||||
|
Net cash provided by/(used for) financing activities
|
(2,146
|
)
|
|
(3,228
|
)
|
|
(53
|
)
|
|
1,938
|
|
|
(3,489
|
)
|
|||||
|
Effect of exchange rate changes on cash, cash equivalents, and restricted cash
|
—
|
|
|
—
|
|
|
43
|
|
|
—
|
|
|
43
|
|
|||||
|
Cash, cash equivalents, and restricted cash:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net increase/(decrease)
|
—
|
|
|
(2,552
|
)
|
|
(154
|
)
|
|
—
|
|
|
(2,706
|
)
|
|||||
|
Balance at beginning of period
|
—
|
|
|
2,869
|
|
|
1,386
|
|
|
—
|
|
|
4,255
|
|
|||||
|
Balance at end of period
|
$
|
—
|
|
|
$
|
317
|
|
|
$
|
1,232
|
|
|
$
|
—
|
|
|
$
|
1,549
|
|
|
|
September 29, 2018
|
||||||||||||||||||
|
|
Parent Guarantor
|
|
Subsidiary Issuer
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
370
|
|
|
$
|
996
|
|
|
$
|
—
|
|
|
$
|
1,366
|
|
|
Restricted cash included in other assets (current)
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||
|
Cash, cash equivalents, and restricted cash
|
$
|
—
|
|
|
$
|
370
|
|
|
$
|
997
|
|
|
$
|
—
|
|
|
$
|
1,367
|
|
|
|
December 30, 2017
|
||||||||||||||||||
|
|
Parent Guarantor
|
|
Subsidiary Issuer
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
509
|
|
|
$
|
1,120
|
|
|
$
|
—
|
|
|
$
|
1,629
|
|
|
Restricted cash included in other assets (current)
|
—
|
|
|
135
|
|
|
5
|
|
|
—
|
|
|
140
|
|
|||||
|
Cash, cash equivalents, and restricted cash
|
$
|
—
|
|
|
$
|
644
|
|
|
$
|
1,125
|
|
|
$
|
—
|
|
|
$
|
1,769
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
||||||||||
|
|
(in millions, except per share data)
|
|
|
|
(in millions, except per share data)
|
|
|
||||||||||||||
|
Net sales
|
$
|
6,378
|
|
|
$
|
6,280
|
|
|
1.6
|
%
|
|
$
|
19,368
|
|
|
$
|
19,241
|
|
|
0.7
|
%
|
|
Operating income
|
1,070
|
|
|
1,538
|
|
|
(30.4
|
)%
|
|
3,880
|
|
|
4,615
|
|
|
(15.9
|
)%
|
||||
|
Net income/(loss) attributable to common shareholders
|
630
|
|
|
944
|
|
|
(33.3
|
)%
|
|
2,379
|
|
|
2,996
|
|
|
(20.6
|
)%
|
||||
|
Diluted earnings/(loss) per share
|
0.51
|
|
|
0.77
|
|
|
(33.8
|
)%
|
|
1.94
|
|
|
2.44
|
|
|
(20.5
|
)%
|
||||
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
||||||||||
|
|
(in millions)
|
|
|
|
(in millions)
|
|
|
||||||||||||||
|
Net sales
|
$
|
6,378
|
|
|
$
|
6,280
|
|
|
1.6
|
%
|
|
19,368
|
|
|
19,241
|
|
|
0.7
|
%
|
||
|
Organic Net Sales
(a)
|
6,413
|
|
|
6,250
|
|
|
2.6
|
%
|
|
$
|
19,156
|
|
|
$
|
19,107
|
|
|
0.3
|
%
|
||
|
(a)
|
Organic Net Sales is a non-GAAP financial measure. See the
Non-GAAP Financial Measures
section at the end of this item.
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
||||||||||
|
|
(in millions)
|
|
|
|
(in millions)
|
|
|
||||||||||||||
|
Operating income
|
$
|
1,070
|
|
|
$
|
1,538
|
|
|
(30.4
|
)%
|
|
$
|
3,880
|
|
|
$
|
4,615
|
|
|
(15.9
|
)%
|
|
Net income/(loss) attributable to common shareholders
|
630
|
|
|
944
|
|
|
(33.3
|
)%
|
|
2,379
|
|
|
2,996
|
|
|
(20.6
|
)%
|
||||
|
Adjusted EBITDA
(a)
|
1,616
|
|
|
1,888
|
|
|
(14.4
|
)%
|
|
5,385
|
|
|
5,797
|
|
|
(7.1
|
)%
|
||||
|
(a)
|
Adjusted EBITDA is a non-GAAP financial measure. See the
Non-GAAP Financial Measures
section at the end of this item.
|
|
•
|
Other expense/(income), net was
$71 million
of income for the
three months
ended
September 29, 2018
compared to
$127 million
of income in the prior period. This decrease was primarily due to a
$64 million
nonmonetary currency devaluation loss in the current period compared to a
$3 million
loss in the prior period related to our Venezuelan operations. See Note 12,
Venezuela - Foreign Currency and Inflation
, to the condensed consolidated financial statements for additional information.
|
|
•
|
Interest expense was
$327 million
for the
three months
ended
September 29, 2018
compared to
$306 million
in the prior period. This increase was primarily driven by $3.0 billion aggregate principal amount of long-term debt issued in June 2018. See Note 14,
Commitments, Contingencies and Debt
, to the condensed consolidated financial statements for additional information.
|
|
•
|
The effective tax rate decreased to
22.8%
for the
three months
ended
September 29, 2018
compared to
30.6%
in the prior period.
The decrease in our effective tax rate was mostly driven by the favorable impact of U.S. Tax Reform, primarily related to the lower federal corporate tax rate, which was partially offset by tax associated with certain provisions of U.S. Tax Reform such as the federal tax on GILTI
and the unfavorable impact of net discrete items. The unfavorable impact of current year net discrete items was primarily driven by the revaluation of our deferred tax balances due to changes in state tax laws following U.S. Tax Reform and non-deductible currency devaluation losses, which were partially offset by favorability from discrete items, primarily related to reversals of uncertain tax position reserves in the U.S. and certain state jurisdictions and changes in estimates of certain 2017 U.S. income and deductions.
|
|
•
|
United States Segment Adjusted EBITDA decreased primarily due to lower pricing, non-key commodity cost inflation, strategic investments, and higher overhead costs, partially offset by favorable volume/mix and favorable key commodity costs (which we define as dairy, meat, coffee, and nuts).
|
|
•
|
EMEA Segment Adjusted EBITDA decreased primarily due to higher supply chain costs in the Middle East and Africa, go-to-market investments, and the unfavorable impact of foreign currency (
1.3 pp
).
|
|
•
|
Canada Segment Adjusted EBITDA decreased primarily due to lower pricing, the unfavorable impact of foreign currency (
4.0 pp
), higher overhead costs, and higher input costs.
|
|
•
|
Rest of World Segment Adjusted EBITDA increased primarily due to Organic Net Sales growth, partially offset by higher input costs in local currency, higher commercial investments, and the unfavorable impact of foreign currency (
7.1 pp
, including 3.5 pp from the devaluation of the Venezuelan bolivar).
|
|
•
|
Other expense/(income), net was
$196 million
of income for the
nine months
ended
September 29, 2018
compared to
$510 million
of income in the prior period. This decrease was primarily due to a $168 million non-cash curtailment gain from postretirement plan remeasurements in the second quarter of 2017 compared to a $58 million non-cash settlement charge in the second quarter of 2018 related to the wind-up of a non-U.S. pension plan. In addition, this decrease was due to a
$131 million
nonmonetary currency devaluation loss in the current period compared to a
$36 million
loss in the prior period related to our Venezuelan operations. See Note 12,
Venezuela - Foreign Currency and Inflation
, to the condensed consolidated financial statements for additional information.
|
|
•
|
Interest expense was
$962 million
for the
nine months
ended
September 29, 2018
compared to
$926 million
in the prior period. This increase was primarily driven by $3.0 billion aggregate principal amount of long-term debt issued in June 2018. See Note 14,
Commitments, Contingencies and Debt
, to the condensed consolidated financial statements for additional information.
|
|
•
|
The effective tax rate decreased to
23.7%
for the
nine months
ended September 29, 2018 compared to
28.7%
in the prior period.
The decrease in our effective tax rate was mostly driven by the favorable impact of U.S. Tax Reform, primarily related to the lower federal corporate tax rate, which was partially offset by tax associated with certain provisions of U.S. Tax Reform such as the federal tax on GILTI
and the unfavorable impact of net discrete items. The unfavorable impact of current year net discrete items was primarily driven by the revaluation of our deferred tax balances due to changes in state tax laws following U.S. Tax Reform as well as the non-deductible impairment of goodwill and currency devaluation losses, which were partially offset by favorability from discrete items, primarily related to changes in estimates of certain 2017 U.S. income and deductions.
|
|
•
|
United States Segment Adjusted EBITDA decreased primarily due to non-key commodity cost inflation, strategic investments, volume/mix declines, and higher overhead costs, partially offset by Integration Program savings, which primarily reflected carryover benefits of 2017 savings.
|
|
•
|
Canada Segment Adjusted EBITDA decreased primarily due to lower volume/mix, higher input costs in local currency, and lower pricing, partially offset by the favorable impact of foreign currency (
1.1 pp
).
|
|
•
|
Rest of World Segment Adjusted EBITDA increased primarily driven by Organic Sales growth, partially offset by higher input costs in local currency, and the unfavorable impact of foreign currency (
6.7 pp
, including 6.5 pp from the devaluation of the Venezuelan bolivar).
|
|
•
|
EMEA Segment Adjusted EBITDA increased primarily driven by the favorable impact of foreign currency (
5.8 pp
), productivity savings, the benefit from the postemployment benefits accounting change adopted in the first quarter of 2018, and volume/mix growth, partially offset by higher supply chain costs in the Middle East and Africa and lower pricing.
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
||||||||||
|
|
(in millions, except per share data)
|
|
|
|
(in millions, except per share data)
|
|
|
||||||||||||||
|
Diluted EPS
|
$
|
0.51
|
|
|
$
|
0.77
|
|
|
(33.8
|
)%
|
|
$
|
1.94
|
|
|
$
|
2.44
|
|
|
(20.5
|
)%
|
|
Adjusted EPS
(a)
|
0.78
|
|
|
0.83
|
|
|
(6.0
|
)%
|
|
2.67
|
|
|
2.65
|
|
|
0.8
|
%
|
||||
|
(a)
|
Adjusted EPS is a non-GAAP financial measure. See the
Non-GAAP Financial Measures
section at the end of this item.
|
|
|
For the Three Months Ended
|
|||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
$ Change
|
|
% Change
|
|||||||
|
Diluted EPS
|
$
|
0.51
|
|
|
$
|
0.77
|
|
|
$
|
(0.26
|
)
|
|
(33.8
|
)%
|
|
Integration and restructuring expenses
|
0.03
|
|
|
0.06
|
|
|
(0.03
|
)
|
|
|
||||
|
Impairment losses
|
0.14
|
|
|
—
|
|
|
0.14
|
|
|
|
||||
|
Nonmonetary currency devaluation
|
0.05
|
|
|
—
|
|
|
0.05
|
|
|
|
||||
|
U.S. Tax Reform
discrete income tax expense/(benefit)
|
0.05
|
|
|
—
|
|
|
0.05
|
|
|
|
||||
|
Adjusted EPS
(a)
|
$
|
0.78
|
|
|
$
|
0.83
|
|
|
$
|
(0.05
|
)
|
|
(6.0
|
)%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Key drivers of change in Adjusted EPS
(a)
:
|
|
|
|
|
|
|
|
|||||||
|
Results of operations
|
|
|
|
|
$
|
(0.16
|
)
|
|
|
|||||
|
Change in interest expense
|
|
|
|
|
(0.01
|
)
|
|
|
||||||
|
Change in effective tax rate
|
|
|
|
|
0.12
|
|
|
|
||||||
|
|
|
|
|
|
$
|
(0.05
|
)
|
|
|
|||||
|
(a)
|
Adjusted EPS is a non-GAAP financial measure. See the
Non-GAAP Financial Measures
section at the end of this item.
|
|
|
For the Nine Months Ended
|
|||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
$ Change
|
|
% Change
|
|||||||
|
Diluted EPS
|
$
|
1.94
|
|
|
$
|
2.44
|
|
|
$
|
(0.50
|
)
|
|
(20.5
|
)%
|
|
Integration and restructuring expenses
|
0.19
|
|
|
0.14
|
|
|
0.05
|
|
|
|
||||
|
Deal costs
|
0.01
|
|
|
—
|
|
|
0.01
|
|
|
|
||||
|
Unrealized losses/(gains) on commodity hedges
|
0.01
|
|
|
0.01
|
|
|
—
|
|
|
|
||||
|
Impairment losses
|
0.33
|
|
|
0.03
|
|
|
0.30
|
|
|
|
||||
|
Losses/(gains) on sale of business
|
0.01
|
|
|
—
|
|
|
0.01
|
|
|
|
||||
|
Nonmonetary currency devaluation
|
0.11
|
|
|
0.03
|
|
|
0.08
|
|
|
|
||||
|
U.S. Tax Reform
discrete income tax expense/(benefit)
|
0.07
|
|
|
—
|
|
|
0.07
|
|
|
|
||||
|
Adjusted EPS
(a)
|
$
|
2.67
|
|
|
$
|
2.65
|
|
|
$
|
0.02
|
|
|
0.8
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Key drivers of change in Adjusted EPS
(a)
:
|
|
|
|
|
|
|
|
|||||||
|
Change in effective tax rate
|
|
|
|
|
$
|
0.29
|
|
|
|
|||||
|
Results of operations
|
|
|
|
|
(0.25
|
)
|
|
|
||||||
|
Change in interest expense
|
|
|
|
|
(0.02
|
)
|
|
|
||||||
|
|
|
|
|
|
$
|
0.02
|
|
|
|
|||||
|
(a)
|
Adjusted EPS is a non-GAAP financial measure. See the
Non-GAAP Financial Measures
section at the end of this item.
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||
|
|
(in millions)
|
||||||||||||||
|
Net sales:
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
4,431
|
|
|
$
|
4,351
|
|
|
$
|
13,312
|
|
|
$
|
13,470
|
|
|
Canada
|
525
|
|
|
556
|
|
|
1,573
|
|
|
1,588
|
|
||||
|
EMEA
|
629
|
|
|
651
|
|
|
2,017
|
|
|
1,895
|
|
||||
|
Rest of World
|
793
|
|
|
722
|
|
|
2,466
|
|
|
2,288
|
|
||||
|
Total net sales
|
$
|
6,378
|
|
|
$
|
6,280
|
|
|
$
|
19,368
|
|
|
$
|
19,241
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||
|
|
(in millions)
|
||||||||||||||
|
Organic Net Sales
(a)
:
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
4,431
|
|
|
$
|
4,351
|
|
|
$
|
13,312
|
|
|
$
|
13,470
|
|
|
Canada
|
549
|
|
|
556
|
|
|
1,554
|
|
|
1,588
|
|
||||
|
EMEA
|
641
|
|
|
639
|
|
|
1,901
|
|
|
1,852
|
|
||||
|
Rest of World
|
792
|
|
|
704
|
|
|
2,389
|
|
|
2,197
|
|
||||
|
Total Organic Net Sales
|
$
|
6,413
|
|
|
$
|
6,250
|
|
|
$
|
19,156
|
|
|
$
|
19,107
|
|
|
(a)
|
Organic Net Sales is a non-GAAP financial measure. See the
Non-GAAP Financial Measures
section at the end of this item.
|
|
|
Net Sales
|
|
Currency
|
|
Acquisitions and Divestitures
|
|
Organic Net Sales
|
|
Price
|
|
Volume/Mix
|
||
|
For the Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
||
|
United States
|
1.8
|
%
|
|
0.0 pp
|
|
0.0 pp
|
|
1.8
|
%
|
|
(2.0) pp
|
|
3.8 pp
|
|
Canada
|
(5.6
|
)%
|
|
(4.2) pp
|
|
0.0 pp
|
|
(1.4
|
)%
|
|
(1.5) pp
|
|
0.1 pp
|
|
EMEA
|
(3.3
|
)%
|
|
(1.9) pp
|
|
(2.0) pp
|
|
0.6
|
%
|
|
(0.7) pp
|
|
1.3 pp
|
|
Rest of World
|
9.9
|
%
|
|
(9.4) pp
|
|
6.8 pp
|
|
12.5
|
%
|
|
6.2 pp
|
|
6.3 pp
|
|
Kraft Heinz
|
1.6
|
%
|
|
(1.6) pp
|
|
0.6 pp
|
|
2.6
|
%
|
|
(0.9) pp
|
|
3.5 pp
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
For the Nine Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
||
|
United States
|
(1.2
|
)%
|
|
0.0 pp
|
|
0.0 pp
|
|
(1.2
|
)%
|
|
(0.3) pp
|
|
(0.9) pp
|
|
Canada
|
(0.9
|
)%
|
|
1.3 pp
|
|
0.0 pp
|
|
(2.2
|
)%
|
|
(0.3) pp
|
|
(1.9) pp
|
|
EMEA
|
6.5
|
%
|
|
5.1 pp
|
|
(1.3) pp
|
|
2.7
|
%
|
|
(0.7) pp
|
|
3.4 pp
|
|
Rest of World
|
7.8
|
%
|
|
(5.9) pp
|
|
5.0 pp
|
|
8.7
|
%
|
|
6.5 pp
|
|
2.2 pp
|
|
Kraft Heinz
|
0.7
|
%
|
|
0.0 pp
|
|
0.4 pp
|
|
0.3
|
%
|
|
0.5 pp
|
|
(0.2) pp
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||
|
|
(in millions)
|
||||||||||||||
|
Segment Adjusted EBITDA:
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
1,201
|
|
|
$
|
1,433
|
|
|
$
|
4,015
|
|
|
$
|
4,454
|
|
|
Canada
|
144
|
|
|
161
|
|
|
450
|
|
|
475
|
|
||||
|
EMEA
|
161
|
|
|
182
|
|
|
544
|
|
|
506
|
|
||||
|
Rest of World
|
148
|
|
|
140
|
|
|
504
|
|
|
455
|
|
||||
|
General corporate expenses
|
(38
|
)
|
|
(28
|
)
|
|
(128
|
)
|
|
(93
|
)
|
||||
|
Depreciation and amortization (excluding integration and restructuring expenses)
|
(254
|
)
|
|
(243
|
)
|
|
(702
|
)
|
|
(683
|
)
|
||||
|
Integration and restructuring expenses
|
(32
|
)
|
|
(99
|
)
|
|
(215
|
)
|
|
(388
|
)
|
||||
|
Deal costs
|
(3
|
)
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
||||
|
Unrealized gains/(losses) on commodity hedges
|
(6
|
)
|
|
5
|
|
|
(11
|
)
|
|
(24
|
)
|
||||
|
Impairment losses
|
(234
|
)
|
|
(1
|
)
|
|
(499
|
)
|
|
(49
|
)
|
||||
|
Gains/(losses) on sale of business
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
||||
|
Equity award compensation expense (excluding integration and restructuring expenses)
|
(17
|
)
|
|
(12
|
)
|
|
(44
|
)
|
|
(38
|
)
|
||||
|
Operating income
|
1,070
|
|
|
1,538
|
|
|
3,880
|
|
|
4,615
|
|
||||
|
Interest expense
|
327
|
|
|
306
|
|
|
962
|
|
|
926
|
|
||||
|
Other expense/(income), net
|
(71
|
)
|
|
(127
|
)
|
|
(196
|
)
|
|
(510
|
)
|
||||
|
Income/(loss) before income taxes
|
$
|
814
|
|
|
$
|
1,359
|
|
|
$
|
3,114
|
|
|
$
|
4,199
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
||||||||||
|
|
(in millions)
|
|
|
|
(in millions)
|
|
|
||||||||||||||
|
Net sales
|
$
|
4,431
|
|
|
$
|
4,351
|
|
|
1.8
|
%
|
|
$
|
13,312
|
|
|
$
|
13,470
|
|
|
(1.2
|
)%
|
|
Organic Net Sales
(a)
|
4,431
|
|
|
4,351
|
|
|
1.8
|
%
|
|
13,312
|
|
|
13,470
|
|
|
(1.2
|
)%
|
||||
|
Segment Adjusted EBITDA
|
1,201
|
|
|
1,433
|
|
|
(16.2
|
)%
|
|
4,015
|
|
|
4,454
|
|
|
(9.9
|
)%
|
||||
|
(a)
|
Organic Net Sales is a non-GAAP financial measure. See the
Non-GAAP Financial Measures
section at the end of this item.
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
||||||||||
|
|
(in millions)
|
|
|
|
(in millions)
|
|
|
||||||||||||||
|
Net sales
|
$
|
525
|
|
|
$
|
556
|
|
|
(5.6
|
)%
|
|
$
|
1,573
|
|
|
$
|
1,588
|
|
|
(0.9
|
)%
|
|
Organic Net Sales
(a)
|
549
|
|
|
556
|
|
|
(1.4
|
)%
|
|
1,554
|
|
|
1,588
|
|
|
(2.2
|
)%
|
||||
|
Segment Adjusted EBITDA
|
144
|
|
|
161
|
|
|
(10.3
|
)%
|
|
450
|
|
|
475
|
|
|
(5.2
|
)%
|
||||
|
(a)
|
Organic Net Sales is a non-GAAP financial measure. See the
Non-GAAP Financial Measures
section at the end of this item.
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
||||||||||
|
|
(in millions)
|
|
|
|
(in millions)
|
|
|
||||||||||||||
|
Net sales
|
$
|
629
|
|
|
$
|
651
|
|
|
(3.3
|
)%
|
|
$
|
2,017
|
|
|
$
|
1,895
|
|
|
6.5
|
%
|
|
Organic Net Sales
(a)
|
641
|
|
|
639
|
|
|
0.6
|
%
|
|
1,901
|
|
|
1,852
|
|
|
2.7
|
%
|
||||
|
Segment Adjusted EBITDA
|
161
|
|
|
182
|
|
|
(11.7
|
)%
|
|
544
|
|
|
506
|
|
|
7.5
|
%
|
||||
|
(a)
|
Organic Net Sales is a non-GAAP financial measure. See the
Non-GAAP Financial Measures
section at the end of this item.
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
|
September 29,
2018 |
|
September 30,
2017 |
|
% Change
|
||||||||||
|
|
(in millions)
|
|
|
|
(in millions)
|
|
|
||||||||||||||
|
Net sales
|
$
|
793
|
|
|
$
|
722
|
|
|
9.9
|
%
|
|
$
|
2,466
|
|
|
$
|
2,288
|
|
|
7.8
|
%
|
|
Organic Net Sales
(a)
|
792
|
|
|
704
|
|
|
12.5
|
%
|
|
2,389
|
|
|
2,197
|
|
|
8.7
|
%
|
||||
|
Segment Adjusted EBITDA
|
148
|
|
|
140
|
|
|
5.9
|
%
|
|
504
|
|
|
455
|
|
|
10.8
|
%
|
||||
|
(a)
|
Organic Net Sales is a non-GAAP financial measure. See the
Non-GAAP Financial Measures
section at the end of this item.
|
|
|
Net Sales
|
|
Currency
|
|
Acquisitions and Divestitures
|
|
Organic Net Sales
|
|
Price
|
|
Volume/Mix
|
||||||||
|
Three Months Ended September 29, 2018
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
4,431
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,431
|
|
|
|
|
|
|
Canada
|
525
|
|
|
(24
|
)
|
|
—
|
|
|
549
|
|
|
|
|
|
||||
|
EMEA
|
629
|
|
|
(12
|
)
|
|
—
|
|
|
641
|
|
|
|
|
|
||||
|
Rest of World
|
793
|
|
|
(46
|
)
|
|
47
|
|
|
792
|
|
|
|
|
|
||||
|
Kraft Heinz
|
$
|
6,378
|
|
|
$
|
(82
|
)
|
|
$
|
47
|
|
|
$
|
6,413
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
4,351
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,351
|
|
|
|
|
|
|
Canada
|
556
|
|
|
—
|
|
|
—
|
|
|
556
|
|
|
|
|
|
||||
|
EMEA
|
651
|
|
|
—
|
|
|
12
|
|
|
639
|
|
|
|
|
|
||||
|
Rest of World
|
722
|
|
|
18
|
|
|
—
|
|
|
704
|
|
|
|
|
|
||||
|
Kraft Heinz
|
$
|
6,280
|
|
|
$
|
18
|
|
|
$
|
12
|
|
|
$
|
6,250
|
|
|
|
|
|
|
Year-over-year growth rates
|
|
|
|
|
|
|
|
|
|
|
|
||
|
United States
|
1.8
|
%
|
|
0.0 pp
|
|
0.0 pp
|
|
1.8
|
%
|
|
(2.0) pp
|
|
3.8 pp
|
|
Canada
|
(5.6
|
)%
|
|
(4.2) pp
|
|
0.0 pp
|
|
(1.4
|
)%
|
|
(1.5) pp
|
|
0.1 pp
|
|
EMEA
|
(3.3
|
)%
|
|
(1.9) pp
|
|
(2.0) pp
|
|
0.6
|
%
|
|
(0.7) pp
|
|
1.3 pp
|
|
Rest of World
|
9.9
|
%
|
|
(9.4) pp
|
|
6.8 pp
|
|
12.5
|
%
|
|
6.2 pp
|
|
6.3 pp
|
|
Kraft Heinz
|
1.6
|
%
|
|
(1.6) pp
|
|
0.6 pp
|
|
2.6
|
%
|
|
(0.9) pp
|
|
3.5 pp
|
|
|
Net Sales
|
|
Currency
|
|
Acquisitions and Divestitures
|
|
Organic Net Sales
|
|
Price
|
|
Volume/Mix
|
||||||||
|
Nine Months Ended September 29, 2018
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
13,312
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13,312
|
|
|
|
|
|
|
Canada
|
1,573
|
|
|
19
|
|
|
—
|
|
|
1,554
|
|
|
|
|
|
||||
|
EMEA
|
2,017
|
|
|
97
|
|
|
19
|
|
|
1,901
|
|
|
|
|
|
||||
|
Rest of World
|
2,466
|
|
|
(33
|
)
|
|
110
|
|
|
2,389
|
|
|
|
|
|
||||
|
Kraft Heinz
|
$
|
19,368
|
|
|
$
|
83
|
|
|
$
|
129
|
|
|
$
|
19,156
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Nine Months Ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
13,470
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13,470
|
|
|
|
|
|
|
Canada
|
1,588
|
|
|
—
|
|
|
—
|
|
|
1,588
|
|
|
|
|
|
||||
|
EMEA
|
1,895
|
|
|
—
|
|
|
43
|
|
|
1,852
|
|
|
|
|
|
||||
|
Rest of World
|
2,288
|
|
|
91
|
|
|
—
|
|
|
2,197
|
|
|
|
|
|
||||
|
Kraft Heinz
|
$
|
19,241
|
|
|
$
|
91
|
|
|
$
|
43
|
|
|
$
|
19,107
|
|
|
|
|
|
|
Year-over-year growth rates
|
|
|
|
|
|
|
|
|
|
|
|
||
|
United States
|
(1.2
|
)%
|
|
0.0 pp
|
|
0.0 pp
|
|
(1.2
|
)%
|
|
(0.3) pp
|
|
(0.9) pp
|
|
Canada
|
(0.9
|
)%
|
|
1.3 pp
|
|
0.0 pp
|
|
(2.2
|
)%
|
|
(0.3) pp
|
|
(1.9) pp
|
|
EMEA
|
6.5
|
%
|
|
5.1 pp
|
|
(1.3) pp
|
|
2.7
|
%
|
|
(0.7) pp
|
|
3.4 pp
|
|
Rest of World
|
7.8
|
%
|
|
(5.9) pp
|
|
5.0 pp
|
|
8.7
|
%
|
|
6.5 pp
|
|
2.2 pp
|
|
Kraft Heinz
|
0.7
|
%
|
|
0.0 pp
|
|
0.4 pp
|
|
0.3
|
%
|
|
0.5 pp
|
|
(0.2) pp
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||
|
Net income/(loss)
|
$
|
628
|
|
|
$
|
943
|
|
|
$
|
2,376
|
|
|
$
|
2,994
|
|
|
Interest expense
|
327
|
|
|
306
|
|
|
962
|
|
|
926
|
|
||||
|
Other expense/(income), net
|
(71
|
)
|
|
(127
|
)
|
|
(196
|
)
|
|
(510
|
)
|
||||
|
Provision for/(benefit from) income taxes
|
186
|
|
|
416
|
|
|
738
|
|
|
1,205
|
|
||||
|
Operating income
|
1,070
|
|
|
1,538
|
|
|
3,880
|
|
|
4,615
|
|
||||
|
Depreciation and amortization (excluding integration and restructuring expenses)
|
254
|
|
|
243
|
|
|
702
|
|
|
683
|
|
||||
|
Integration and restructuring expenses
|
32
|
|
|
99
|
|
|
215
|
|
|
388
|
|
||||
|
Deal costs
|
3
|
|
|
—
|
|
|
19
|
|
|
—
|
|
||||
|
Unrealized losses/(gains) on commodity hedges
|
6
|
|
|
(5
|
)
|
|
11
|
|
|
24
|
|
||||
|
Impairment losses
|
234
|
|
|
1
|
|
|
499
|
|
|
49
|
|
||||
|
Losses/(gains) on sale of business
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
||||
|
Equity award compensation expense (excluding integration and restructuring expenses)
|
17
|
|
|
12
|
|
|
44
|
|
|
38
|
|
||||
|
Adjusted EBITDA
|
$
|
1,616
|
|
|
$
|
1,888
|
|
|
$
|
5,385
|
|
|
$
|
5,797
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 29,
2018 |
|
September 30,
2017 |
|
September 29,
2018 |
|
September 30,
2017 |
||||||||
|
Diluted EPS
|
$
|
0.51
|
|
|
$
|
0.77
|
|
|
$
|
1.94
|
|
|
$
|
2.44
|
|
|
Integration and restructuring expenses
(a)(b)
|
0.03
|
|
|
0.06
|
|
|
0.19
|
|
|
0.14
|
|
||||
|
Deal costs
(a)(c)
|
—
|
|
|
—
|
|
|
0.01
|
|
|
—
|
|
||||
|
Unrealized losses/(gains) on commodity hedges
(a)(d)
|
—
|
|
|
—
|
|
|
0.01
|
|
|
0.01
|
|
||||
|
Impairment losses
(a)(e)
|
0.14
|
|
|
—
|
|
|
0.33
|
|
|
0.03
|
|
||||
|
Losses/(gains) on sale of business
(a)(f)
|
—
|
|
|
—
|
|
|
0.01
|
|
|
—
|
|
||||
|
Nonmonetary currency devaluation
(a)(g)
|
0.05
|
|
|
—
|
|
|
0.11
|
|
|
0.03
|
|
||||
|
U.S. Tax Reform discrete income tax expense/(benefit)
(h)
|
0.05
|
|
|
—
|
|
|
0.07
|
|
|
—
|
|
||||
|
Adjusted EPS
|
$
|
0.78
|
|
|
$
|
0.83
|
|
|
$
|
2.67
|
|
|
$
|
2.65
|
|
|
(a)
|
Income tax expense associated with these items is based on applicable jurisdictional tax rates and deductibility assessments of individual items.
|
|
(b)
|
Integration and restructuring included the following gross expenses/(income):
|
|
•
|
Expenses recorded in cost of products sold were
$18 million
for the three months and
$175 million
for the nine months ended
September 29, 2018
and
$85 million
for the three months and
$264 million
for the nine months ended
September 30, 2017
.
|
|
•
|
Expenses recorded in SG&A were
$14 million
for the three months and
$40 million
for the nine months ended
September 29, 2018
and
$14 million
for the three months and
$124 million
for the nine months ended
September 30, 2017
.
|
|
•
|
Expenses/(income) recorded in other expense/(income), net, were income of
$1 million
for the three months and expenses of
$63 million
for the nine months ended
September 29, 2018
and income of
$4 million
for the three months and
$151 million
for the nine months ended
September 30, 2017
.
|
|
(c)
|
Deal costs included the following gross expenses:
|
|
•
|
Expenses recorded in cost of products sold were
$4 million
for the nine months ended
September 29, 2018
(there were no such expenses for the three months ended
September 29, 2018
or the three or nine months ended
September 30, 2017
).
|
|
•
|
Expenses recorded in SG&A were
$3 million
for the three months and
$15 million
for the nine months ended
September 29, 2018
(there were no such expenses for the three or nine months ended
September 30, 2017
).
|
|
(d)
|
Unrealized losses/(gains) on commodity hedges were recorded in cost of products sold, including gross expenses of
$6 million
for the three months and
$11 million
for the nine months ended
September 29, 2018
and gross income of
$5 million
for the three months and gross expenses of
$24 million
for the nine months ended
September 30, 2017
.
|
|
(e)
|
Impairment losses were recorded in SG&A, including
$234 million
for the three months and
$499 million
for the nine months ended September 29, 2018 and
$1 million
for the three months and
$49 million
for the nine months ended
September 30, 2017
. See Note 6,
Goodwill and Intangible Assets
, to the condensed consolidated financial statements for additional information.
|
|
(f)
|
Losses/(gains) on sale of business were recorded in SG&A, including gross expenses of
$15 million
for the nine months ended
September 29, 2018
(there were no such expenses for the three months ended
September 29, 2018
or the three or nine months ended
September 30, 2017
). See Note 2,
Acquisitions and Divestiture
, to the condensed consolidated financial statements for additional information.
|
|
(g)
|
Nonmonetary currency devaluation was recorded in other expense/(income), net, including gross expenses of
$64 million
for the three months and
$131 million
for the nine months ended
September 29, 2018
and
$3 million
for the three months and
$36 million
for the nine months ended
September 30, 2017
.
|
|
(h)
|
U.S. Tax Reform discrete income tax expense/(benefit) included expenses of $55 million for the three months and $79 million for the nine months ended September 29, 2018 (there were no such expenses for the three or nine months ended September 30, 2017). Expenses for the three and nine months ended September 29, 2018 primarily related to the revaluation of our deferred tax balances due to changes in state tax laws following U.S. Tax Reform. These expenses were partially offset by benefits related to the release of U.S. tax reserves and changes in estimates of certain 2017 U.S. income and deductions. Additionally, expenses for the nine months ended were partially offset by U.S. Tax Reform measurement period adjustments.
See Note 7,
Income Taxes
, to the condensed consolidated financial statements for additional information.
|
|
|
|
Total Number
of Shares
(a)
|
|
Average Price
Paid Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
(b)
|
|
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs
|
||||||
|
7/1/2018 - 8/4/2018
|
|
44,567
|
|
|
$
|
61.53
|
|
|
—
|
|
|
$
|
—
|
|
|
8/5/2018 - 9/1/2018
|
|
91,967
|
|
|
59.62
|
|
|
—
|
|
|
—
|
|
||
|
9/2/2018 - 9/29/2018
|
|
32,511
|
|
|
57.07
|
|
|
—
|
|
|
—
|
|
||
|
Total
|
|
169,045
|
|
|
|
|
—
|
|
|
|
||||
|
(a)
|
Includes the following types of share repurchase activity, when they occur: (1) shares repurchased in connection with the exercise of stock options (including periodic repurchases using option exercise proceeds), (2) shares withheld for tax liabilities associated with the vesting of RSUs, and (3) shares repurchased related to employee benefit programs (including our annual bonus swap program) or to offset the dilutive effect of equity issuances.
|
|
(b)
|
We do not have any publicly announced share repurchase plans or programs.
|
|
Exhibit No.
|
|
Descriptions
|
|
31.1
|
|
|
|
31.2
|
|
|
|
32.1
|
|
|
|
32.2
|
|
|
|
101.1
|
|
The following materials from The Kraft Heinz Company’s Quarterly Report on Form 10-Q for the period ended September 29, 2018 formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Statements of Income, (ii) the Condensed Consolidated Statements of Comprehensive Income, (iii) the Condensed Consolidated Statements of Equity, (iv) the Condensed Consolidated Balance Sheets, (v) the Condensed Consolidated Statements of Cash Flows, (vi) Notes to Condensed Consolidated Financial Statements, and (vii) document and entity information.
|
|
|
|
The Kraft Heinz Company
|
|
|
Date:
|
November 2, 2018
|
|
|
|
|
|
By:
|
/s/ David H. Knopf
|
|
|
|
|
David H. Knopf
|
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
(Duly Authorized Officer and Principal Financial Officer)
|
|
|
|
The Kraft Heinz Company
|
|
|
Date:
|
November 2, 2018
|
|
|
|
|
|
By:
|
/s/ Vince Garlati
|
|
|
|
|
Vince Garlati
|
|
|
|
|
Vice President, Global Controller
|
|
|
|
|
(Principal Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
Customers
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|